[MPAY] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -78.34%
YoY- -86.58%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 3,610 1,423 1,188 3,302 2,884 2,097 1,773 12.57%
PBT -2,407 -2,324 -1,378 400 824 682 247 -
Tax 0 -19 -197 -298 -64 -203 -11 -
NP -2,407 -2,343 -1,575 102 760 479 236 -
-
NP to SH -2,377 -2,343 -1,575 102 760 479 236 -
-
Tax Rate - - - 74.50% 7.77% 29.77% 4.45% -
Total Cost 6,017 3,766 2,763 3,200 2,124 1,618 1,537 25.52%
-
Net Worth 56,837 99,465 106,569 44,199 49,399 44,215 21,784 17.32%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 56,837 99,465 106,569 44,199 49,399 44,215 21,784 17.32%
NOSH 710,465 710,465 710,465 340,000 379,999 368,461 181,538 25.52%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -66.68% -164.65% -132.58% 3.09% 26.35% 22.84% 13.31% -
ROE -4.18% -2.36% -1.48% 0.23% 1.54% 1.08% 1.08% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.51 0.20 0.17 0.97 0.76 0.57 0.98 -10.30%
EPS -0.34 -0.33 -0.22 0.03 0.20 0.13 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.14 0.15 0.13 0.13 0.12 0.12 -6.53%
Adjusted Per Share Value based on latest NOSH - 340,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.35 0.14 0.12 0.32 0.28 0.20 0.17 12.78%
EPS -0.23 -0.23 -0.15 0.01 0.07 0.05 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0551 0.0964 0.1033 0.0428 0.0479 0.0428 0.0211 17.34%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.175 0.24 0.235 0.28 0.27 0.08 0.22 -
P/RPS 34.44 119.83 140.54 28.83 35.58 14.06 22.53 7.32%
P/EPS -52.31 -72.77 -106.01 933.33 135.00 61.54 169.23 -
EY -1.91 -1.37 -0.94 0.11 0.74 1.63 0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.71 1.57 2.15 2.08 0.67 1.83 3.03%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 29/05/17 27/05/16 26/05/15 23/05/14 23/05/13 23/05/12 -
Price 0.18 0.225 0.20 0.31 0.305 0.09 0.19 -
P/RPS 35.42 112.34 119.61 31.92 40.19 15.81 19.45 10.50%
P/EPS -53.80 -68.23 -90.22 1,033.33 152.50 69.23 146.15 -
EY -1.86 -1.47 -1.11 0.10 0.66 1.44 0.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.61 1.33 2.38 2.35 0.75 1.58 6.06%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment