[MPAY] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -46.53%
YoY- -38.13%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 8,743 10,169 10,976 10,145 9,727 9,617 9,429 -4.89%
PBT -10,914 -8,010 1,255 1,367 1,791 1,556 1,638 -
Tax -140 -778 -526 -612 -378 -191 -469 -55.23%
NP -11,054 -8,788 729 755 1,413 1,365 1,169 -
-
NP to SH -11,057 -8,789 728 756 1,414 1,367 1,171 -
-
Tax Rate - - 41.91% 44.77% 21.11% 12.28% 28.63% -
Total Cost 19,797 18,957 10,247 9,390 8,314 8,252 8,260 78.80%
-
Net Worth 107,460 71,305 70,199 44,199 51,024 43,766 53,299 59.39%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 107,460 71,305 70,199 44,199 51,024 43,766 53,299 59.39%
NOSH 710,465 710,465 540,000 340,000 392,500 336,666 410,000 44.12%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -126.43% -86.42% 6.64% 7.44% 14.53% 14.19% 12.40% -
ROE -10.29% -12.33% 1.04% 1.71% 2.77% 3.12% 2.20% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.22 2.14 2.03 2.98 2.48 2.86 2.30 -34.39%
EPS -1.54 -1.85 0.13 0.22 0.36 0.41 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.13 0.13 0.13 0.13 0.13 9.98%
Adjusted Per Share Value based on latest NOSH - 340,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.85 0.99 1.06 0.98 0.94 0.93 0.91 -4.43%
EPS -1.07 -0.85 0.07 0.07 0.14 0.13 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1041 0.0691 0.068 0.0428 0.0494 0.0424 0.0516 59.45%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.285 0.25 0.275 0.28 0.215 0.195 0.255 -
P/RPS 23.35 11.69 13.53 9.38 8.68 6.83 11.09 64.05%
P/EPS -18.47 -13.52 203.98 125.93 59.68 48.02 89.28 -
EY -5.42 -7.40 0.49 0.79 1.68 2.08 1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.67 2.12 2.15 1.65 1.50 1.96 -2.04%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 24/08/15 26/05/15 25/02/15 19/11/14 26/08/14 -
Price 0.22 0.25 0.195 0.31 0.235 0.215 0.30 -
P/RPS 18.03 11.69 9.59 10.39 9.48 7.53 13.04 24.03%
P/EPS -14.25 -13.52 144.64 139.42 65.23 52.95 105.04 -
EY -7.02 -7.40 0.69 0.72 1.53 1.89 0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.67 1.50 2.38 1.81 1.65 2.31 -25.95%

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