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

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
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%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 11,562 6,060 5,772 11,884 9,386 8,172 6,388 10.38%
PBT -8,392 -8,784 -5,154 946 2,018 1,954 428 -
Tax 0 -84 -22 -634 -338 -730 -42 -
NP -8,392 -8,868 -5,176 312 1,680 1,224 386 -
-
NP to SH -8,258 -8,866 -5,178 312 1,684 1,224 386 -
-
Tax Rate - - - 67.02% 16.75% 37.36% 9.81% -
Total Cost 19,954 14,928 10,948 11,572 7,706 6,948 6,002 22.15%
-
Net Worth 56,837 99,465 99,465 50,699 52,123 43,199 21,054 17.99%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 56,837 99,465 99,465 50,699 52,123 43,199 21,054 17.99%
NOSH 710,465 710,465 710,465 390,000 400,952 359,999 175,454 26.23%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -72.58% -146.34% -89.67% 2.63% 17.90% 14.98% 6.04% -
ROE -14.53% -8.91% -5.21% 0.62% 3.23% 2.83% 1.83% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.63 0.85 0.81 3.05 2.34 2.27 3.64 -12.52%
EPS -1.18 -1.24 -0.72 0.08 0.42 0.34 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.14 0.14 0.13 0.13 0.12 0.12 -6.53%
Adjusted Per Share Value based on latest NOSH - 540,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.12 0.59 0.56 1.15 0.91 0.79 0.62 10.35%
EPS -0.80 -0.86 -0.50 0.03 0.16 0.12 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0551 0.0964 0.0964 0.0491 0.0505 0.0419 0.0204 18.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.16 0.24 0.19 0.275 0.255 0.08 0.17 -
P/RPS 9.83 28.14 23.39 9.02 10.89 3.52 4.67 13.20%
P/EPS -13.77 -19.23 -26.07 343.75 60.71 23.53 77.27 -
EY -7.26 -5.20 -3.84 0.29 1.65 4.25 1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.71 1.36 2.12 1.96 0.67 1.42 5.87%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 28/08/17 26/08/16 24/08/15 26/08/14 23/08/13 29/08/12 -
Price 0.16 0.26 0.18 0.195 0.30 0.09 0.12 -
P/RPS 9.83 30.48 22.16 6.40 12.82 3.96 3.30 19.94%
P/EPS -13.77 -20.83 -24.70 243.75 71.43 26.47 54.55 -
EY -7.26 -4.80 -4.05 0.41 1.40 3.78 1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.86 1.29 1.50 2.31 0.75 1.00 12.24%

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