[MPAY] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 710.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 9,617 7,478 6,998 11,371 0 -
PBT 1,556 1,039 -71 2,095 0 -
Tax -191 -697 46 -299 0 -
NP 1,365 342 -25 1,796 0 -
-
NP to SH 1,367 342 -25 1,796 0 -
-
Tax Rate 12.28% 67.08% - 14.27% - -
Total Cost 8,252 7,136 7,023 9,575 0 -
-
Net Worth 43,766 37,999 24,959 20,347 0 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 43,766 37,999 24,959 20,347 0 -
NOSH 336,666 316,666 207,999 169,565 0 -
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.19% 4.57% -0.36% 15.79% 0.00% -
ROE 3.12% 0.90% -0.10% 8.83% 0.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.86 2.36 3.36 6.71 0.00 -
EPS 0.41 0.11 -0.01 1.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.12 0.12 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 169,565
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.93 0.72 0.68 1.10 0.00 -
EPS 0.13 0.03 0.00 0.17 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0368 0.0242 0.0197 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 - -
Price 0.195 0.09 0.10 0.15 0.00 -
P/RPS 6.83 3.81 2.97 2.24 0.00 -
P/EPS 48.02 83.33 -832.00 14.16 0.00 -
EY 2.08 1.20 -0.12 7.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.75 0.83 1.25 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 19/11/14 27/11/13 23/11/12 18/11/11 - -
Price 0.215 0.115 0.09 0.17 0.00 -
P/RPS 7.53 4.87 2.68 2.54 0.00 -
P/EPS 52.95 106.48 -748.80 16.05 0.00 -
EY 1.89 0.94 -0.13 6.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.96 0.75 1.42 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