[MPAY] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -25.8%
YoY- -881.97%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 12,928 8,184 6,097 8,743 9,727 8,822 6,589 11.88%
PBT -8,175 -6,782 -4,927 -10,914 1,791 1,606 485 -
Tax -143 358 499 -140 -378 -665 -363 -14.37%
NP -8,318 -6,424 -4,428 -11,054 1,413 941 122 -
-
NP to SH -7,971 -6,347 -4,430 -11,057 1,414 941 122 -
-
Tax Rate - - - - 21.11% 41.41% 74.85% -
Total Cost 21,246 14,608 10,525 19,797 8,314 7,881 6,467 21.91%
-
Net Worth 92,360 92,360 99,465 107,460 51,024 42,399 29,999 20.60%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 92,360 92,360 99,465 107,460 51,024 42,399 29,999 20.60%
NOSH 710,465 710,465 710,465 710,465 392,500 353,333 249,999 19.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -64.34% -78.49% -72.63% -126.43% 14.53% 10.67% 1.85% -
ROE -8.63% -6.87% -4.45% -10.29% 2.77% 2.22% 0.41% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.82 1.15 0.86 1.22 2.48 2.50 2.64 -6.00%
EPS -1.12 -0.89 -0.62 -1.54 0.36 0.27 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.14 0.15 0.13 0.12 0.12 1.34%
Adjusted Per Share Value based on latest NOSH - 710,465
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.25 0.79 0.59 0.85 0.94 0.85 0.64 11.79%
EPS -0.77 -0.61 -0.43 -1.07 0.14 0.09 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0895 0.0895 0.0964 0.1041 0.0494 0.0411 0.0291 20.58%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.10 0.22 0.165 0.285 0.215 0.13 0.09 -
P/RPS 5.50 19.10 19.23 23.35 8.68 5.21 3.41 8.28%
P/EPS -8.91 -24.63 -26.46 -18.47 59.68 48.81 184.43 -
EY -11.22 -4.06 -3.78 -5.42 1.68 2.05 0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.69 1.18 1.90 1.65 1.08 0.75 0.43%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 27/02/17 29/02/16 25/02/15 28/02/14 27/02/13 -
Price 0.13 0.205 0.215 0.22 0.235 0.27 0.075 -
P/RPS 7.14 17.80 25.05 18.03 9.48 10.81 2.85 16.53%
P/EPS -11.59 -22.95 -34.48 -14.25 65.23 101.38 153.69 -
EY -8.63 -4.36 -2.90 -7.02 1.53 0.99 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.58 1.54 1.47 1.81 2.25 0.63 8.00%

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