[MPAY] QoQ Cumulative Quarter 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- -18.22%
YoY- 165.65%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,097 7,268 4,814 3,194 1,773 9,437 7,253 -56.24%
PBT 682 485 448 214 247 -1,453 -934 -
Tax -203 -363 -151 -21 -11 56 -140 28.07%
NP 479 122 297 193 236 -1,397 -1,074 -
-
NP to SH 479 122 297 193 236 -1,397 -1,074 -
-
Tax Rate 29.77% 74.85% 33.71% 9.81% 4.45% - - -
Total Cost 1,618 7,146 4,517 3,001 1,537 10,834 8,327 -66.41%
-
Net Worth 44,215 29,279 25,457 21,054 21,784 20,954 20,457 67.08%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 44,215 29,279 25,457 21,054 21,784 20,954 20,457 67.08%
NOSH 368,461 243,999 212,142 175,454 181,538 174,624 170,476 67.08%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 22.84% 1.68% 6.17% 6.04% 13.31% -14.80% -14.81% -
ROE 1.08% 0.42% 1.17% 0.92% 1.08% -6.67% -5.25% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.57 2.98 2.27 1.82 0.98 5.40 4.25 -73.76%
EPS 0.13 0.05 0.14 0.11 0.13 -0.80 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 215,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.20 0.70 0.47 0.31 0.17 0.91 0.70 -56.58%
EPS 0.05 0.01 0.03 0.02 0.02 -0.14 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0284 0.0247 0.0204 0.0211 0.0203 0.0198 67.10%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.08 0.09 0.10 0.17 0.22 0.16 0.15 -
P/RPS 14.06 3.02 4.41 9.34 22.53 2.96 3.53 151.05%
P/EPS 61.54 180.00 71.43 154.55 169.23 -20.00 -23.81 -
EY 1.63 0.56 1.40 0.65 0.59 -5.00 -4.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.83 1.42 1.83 1.33 1.25 -33.99%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 27/02/13 23/11/12 29/08/12 23/05/12 22/02/12 18/11/11 -
Price 0.09 0.075 0.09 0.12 0.19 0.17 0.17 -
P/RPS 15.81 2.52 3.97 6.59 19.45 3.15 4.00 149.77%
P/EPS 69.23 150.00 64.29 109.09 146.15 -21.25 -26.98 -
EY 1.44 0.67 1.56 0.92 0.68 -4.71 -3.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.75 1.00 1.58 1.42 1.42 -34.63%

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