[MPAY] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -23.53%
YoY- -81.47%
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 4,752 8,743 9,253 11,884 13,208 10,584 8,664 -32.97%
PBT 5,512 -10,913 -11,798 946 1,600 2,580 1,269 165.97%
Tax -11,812 -140 -548 -634 -1,192 -1,289 -14 8792.35%
NP -6,300 -11,053 -12,346 312 408 1,291 1,254 -
-
NP to SH -6,300 -11,050 -12,346 312 408 1,294 1,257 -
-
Tax Rate 214.30% - - 67.02% 74.50% 49.96% 1.10% -
Total Cost 11,052 19,796 21,599 11,572 12,800 9,293 7,409 30.52%
-
Net Worth 107,386 106,569 71,305 50,699 44,199 52,519 53,299 59.45%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 107,386 106,569 71,305 50,699 44,199 52,519 53,299 59.45%
NOSH 715,909 710,465 710,465 390,000 340,000 404,000 409,999 44.95%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -132.58% -126.42% -133.43% 2.63% 3.09% 12.20% 14.48% -
ROE -5.87% -10.37% -17.32% 0.62% 0.92% 2.46% 2.36% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.66 1.23 1.95 3.05 3.88 2.62 2.11 -53.88%
EPS -0.88 -1.54 -2.60 0.08 0.12 0.33 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.13 0.13 0.13 0.13 10.00%
Adjusted Per Share Value based on latest NOSH - 540,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.51 0.94 1.00 1.28 1.43 1.14 0.94 -33.45%
EPS -0.68 -1.19 -1.33 0.03 0.04 0.14 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.115 0.077 0.0547 0.0477 0.0567 0.0575 59.49%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.235 0.285 0.25 0.275 0.28 0.215 0.195 -
P/RPS 35.40 23.16 12.84 9.02 7.21 8.21 9.23 144.81%
P/EPS -26.70 -18.32 -9.63 343.75 233.33 67.13 63.59 -
EY -3.74 -5.46 -10.39 0.29 0.43 1.49 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.90 1.67 2.12 2.15 1.65 1.50 3.08%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 30/11/15 24/08/15 26/05/15 25/02/15 19/11/14 -
Price 0.20 0.22 0.25 0.195 0.31 0.235 0.215 -
P/RPS 30.13 17.88 12.84 6.40 7.98 8.97 10.17 106.14%
P/EPS -22.73 -14.15 -9.63 243.75 258.33 73.37 70.11 -
EY -4.40 -7.07 -10.39 0.41 0.39 1.36 1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.47 1.67 1.50 2.38 1.81 1.65 -13.37%

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