[MPAY] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -8.37%
YoY- -1995.6%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 6,332 6,097 5,750 5,687 6,629 8,743 10,169 -27.05%
PBT -5,873 -4,927 -6,276 -13,964 -12,692 -10,914 -8,010 -18.67%
Tax 677 499 34 166 -39 -140 -778 -
NP -5,196 -4,428 -6,242 -13,798 -12,731 -11,054 -8,788 -29.53%
-
NP to SH -5,198 -4,430 -6,245 -13,800 -12,734 -11,057 -8,789 -29.51%
-
Tax Rate - - - - - - - -
Total Cost 11,528 10,525 11,992 19,485 19,360 19,797 18,957 -28.20%
-
Net Worth 99,465 99,465 99,465 99,465 106,569 107,460 71,305 24.81%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 99,465 99,465 99,465 99,465 106,569 107,460 71,305 24.81%
NOSH 710,465 710,465 710,465 710,465 710,465 710,465 710,465 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -82.06% -72.63% -108.56% -242.62% -192.05% -126.43% -86.42% -
ROE -5.23% -4.45% -6.28% -13.87% -11.95% -10.29% -12.33% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.89 0.86 0.81 0.80 0.93 1.22 2.14 -44.25%
EPS -0.73 -0.62 -0.88 -1.94 -1.79 -1.54 -1.85 -46.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.14 0.15 0.15 0.15 -4.49%
Adjusted Per Share Value based on latest NOSH - 710,465
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.67 0.65 0.61 0.60 0.70 0.93 1.08 -27.23%
EPS -0.55 -0.47 -0.66 -1.47 -1.35 -1.17 -0.93 -29.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1057 0.1057 0.1057 0.1057 0.1132 0.1142 0.0757 24.90%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.24 0.165 0.16 0.19 0.235 0.285 0.25 -
P/RPS 26.93 19.23 19.77 23.74 25.19 23.35 11.69 74.33%
P/EPS -32.80 -26.46 -18.20 -9.78 -13.11 -18.47 -13.52 80.45%
EY -3.05 -3.78 -5.49 -10.22 -7.63 -5.42 -7.40 -44.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.18 1.14 1.36 1.57 1.90 1.67 1.58%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 28/11/16 26/08/16 27/05/16 29/02/16 30/11/15 -
Price 0.225 0.215 0.17 0.18 0.20 0.22 0.25 -
P/RPS 25.25 25.05 21.01 22.49 21.44 18.03 11.69 67.01%
P/EPS -30.75 -34.48 -19.34 -9.27 -11.16 -14.25 -13.52 72.86%
EY -3.25 -2.90 -5.17 -10.79 -8.96 -7.02 -7.40 -42.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.54 1.21 1.29 1.33 1.47 1.67 -2.40%

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