[MPAY] QoQ TTM 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- 23.29%
YoY- -209.18%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 6,913 6,589 6,998 7,858 9,438 9,437 11,371 -28.21%
PBT 920 485 -71 -974 -1,294 -1,452 2,095 -42.19%
Tax -555 -363 46 65 109 56 -299 50.97%
NP 365 122 -25 -909 -1,185 -1,396 1,796 -65.39%
-
NP to SH 365 122 -25 -909 -1,185 -1,396 1,796 -65.39%
-
Tax Rate 60.33% 74.85% - - - - 14.27% -
Total Cost 6,548 6,467 7,023 8,767 10,623 10,833 9,575 -22.36%
-
Net Worth 44,215 29,999 24,959 25,799 21,784 20,336 20,347 67.69%
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 29,999 24,959 25,799 21,784 20,336 20,347 67.69%
NOSH 368,461 249,999 207,999 215,000 181,538 169,473 169,565 67.68%
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 5.28% 1.85% -0.36% -11.57% -12.56% -14.79% 15.79% -
ROE 0.83% 0.41% -0.10% -3.52% -5.44% -6.86% 8.83% -
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 1.88 2.64 3.36 3.65 5.20 5.57 6.71 -57.14%
EPS 0.10 0.05 -0.01 -0.42 -0.65 -0.82 1.06 -79.24%
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 0.67 0.64 0.68 0.76 0.91 0.91 1.10 -28.12%
EPS 0.04 0.01 0.00 -0.09 -0.11 -0.14 0.17 -61.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0291 0.0242 0.025 0.0211 0.0197 0.0197 67.66%
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 4.26 3.41 2.97 4.65 4.23 2.87 2.24 53.43%
P/EPS 80.76 184.43 -832.00 -40.21 -33.70 -19.42 14.16 218.88%
EY 1.24 0.54 -0.12 -2.49 -2.97 -5.15 7.06 -68.60%
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 4.80 2.85 2.68 3.28 3.65 3.05 2.54 52.79%
P/EPS 90.85 153.69 -748.80 -28.38 -29.11 -20.64 16.05 217.27%
EY 1.10 0.65 -0.13 -3.52 -3.44 -4.85 6.23 -68.49%
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