[MPAY] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 23.29%
YoY- -209.18%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 10,976 9,429 7,481 7,858 4,773 23.12%
PBT 1,255 1,638 1,248 -974 -264 -
Tax -526 -469 -707 65 -30 104.52%
NP 729 1,169 541 -909 -294 -
-
NP to SH 728 1,171 541 -909 -294 -
-
Tax Rate 41.91% 28.63% 56.65% - - -
Total Cost 10,247 8,260 6,940 8,767 5,067 19.23%
-
Net Worth 70,199 53,299 39,899 25,799 21,826 33.89%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 70,199 53,299 39,899 25,799 21,826 33.89%
NOSH 540,000 410,000 332,500 215,000 167,894 33.89%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.64% 12.40% 7.23% -11.57% -6.16% -
ROE 1.04% 2.20% 1.36% -3.52% -1.35% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 2.03 2.30 2.25 3.65 2.84 -8.04%
EPS 0.13 0.29 0.16 -0.42 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.12 0.13 0.00%
Adjusted Per Share Value based on latest NOSH - 215,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 1.06 0.91 0.72 0.76 0.46 23.18%
EPS 0.07 0.11 0.05 -0.09 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.068 0.0516 0.0387 0.025 0.0211 33.95%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.275 0.255 0.08 0.17 0.17 -
P/RPS 13.53 11.09 3.56 4.65 5.98 22.62%
P/EPS 203.98 89.28 49.17 -40.21 -97.08 -
EY 0.49 1.12 2.03 -2.49 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.96 0.67 1.42 1.31 12.77%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/15 26/08/14 23/08/13 29/08/12 - -
Price 0.195 0.30 0.09 0.12 0.00 -
P/RPS 9.59 13.04 4.00 3.28 0.00 -
P/EPS 144.64 105.04 55.31 -28.38 0.00 -
EY 0.69 0.95 1.81 -3.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.31 0.75 1.00 0.00 -

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