[MPAY] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -3.7%
YoY- -37.83%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 11,757 6,242 5,687 10,976 9,429 7,481 7,858 6.94%
PBT -6,586 -6,768 -13,964 1,255 1,638 1,248 -974 37.49%
Tax 400 333 166 -526 -469 -707 65 35.35%
NP -6,186 -6,435 -13,798 729 1,169 541 -909 37.63%
-
NP to SH -6,043 -6,437 -13,800 728 1,171 541 -909 37.10%
-
Tax Rate - - - 41.91% 28.63% 56.65% - -
Total Cost 17,943 12,677 19,485 10,247 8,260 6,940 8,767 12.67%
-
Net Worth 56,837 99,465 99,465 70,199 53,299 39,899 25,799 14.06%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 56,837 99,465 99,465 70,199 53,299 39,899 25,799 14.06%
NOSH 710,465 710,466 710,465 540,000 410,000 332,500 215,000 22.03%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -52.62% -103.09% -242.62% 6.64% 12.40% 7.23% -11.57% -
ROE -10.63% -6.47% -13.87% 1.04% 2.20% 1.36% -3.52% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.65 0.88 0.80 2.03 2.30 2.25 3.65 -12.38%
EPS -0.85 -0.91 -1.94 0.13 0.29 0.16 -0.42 12.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.14 0.14 0.13 0.13 0.12 0.12 -6.53%
Adjusted Per Share Value based on latest NOSH - 540,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.14 0.60 0.55 1.06 0.91 0.72 0.76 6.98%
EPS -0.59 -0.62 -1.34 0.07 0.11 0.05 -0.09 36.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0551 0.0964 0.0964 0.068 0.0516 0.0387 0.025 14.07%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.16 0.24 0.19 0.275 0.255 0.08 0.17 -
P/RPS 9.67 27.32 23.74 13.53 11.09 3.56 4.65 12.97%
P/EPS -18.81 -26.49 -9.78 203.98 89.28 49.17 -40.21 -11.88%
EY -5.32 -3.78 -10.22 0.49 1.12 2.03 -2.49 13.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.71 1.36 2.12 1.96 0.67 1.42 5.87%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 26/08/16 24/08/15 26/08/14 23/08/13 29/08/12 -
Price 0.16 0.26 0.18 0.195 0.30 0.09 0.12 -
P/RPS 9.67 29.59 22.49 9.59 13.04 4.00 3.28 19.73%
P/EPS -18.81 -28.70 -9.27 144.64 105.04 55.31 -28.38 -6.62%
EY -5.32 -3.48 -10.79 0.69 0.95 1.81 -3.52 7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.86 1.29 1.50 2.31 0.75 1.00 12.24%

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