[MPAY] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -4057.26%
YoY- -1081.97%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 12,390 5,988 5,262 9,253 8,664 7,604 6,418 11.58%
PBT -9,250 -9,494 -5,614 -11,798 1,269 1,336 597 -
Tax -4 -56 -316 -548 -14 -646 -201 -47.92%
NP -9,254 -9,550 -5,930 -12,346 1,254 689 396 -
-
NP to SH -9,030 -9,524 -5,933 -12,346 1,257 689 396 -
-
Tax Rate - - - - 1.10% 48.35% 33.67% -
Total Cost 21,645 15,538 11,193 21,599 7,409 6,914 6,022 23.75%
-
Net Worth 85,255 92,360 99,465 71,305 53,299 44,314 25,457 22.30%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 85,255 92,360 99,465 71,305 53,299 44,314 25,457 22.30%
NOSH 710,465 710,465 710,465 710,465 409,999 369,285 212,142 22.30%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -74.69% -159.50% -112.69% -133.43% 14.48% 9.07% 6.17% -
ROE -10.59% -10.31% -5.97% -17.32% 2.36% 1.56% 1.56% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.74 0.84 0.74 1.95 2.11 2.06 3.03 -8.82%
EPS -1.31 -1.35 -0.84 -2.60 0.31 0.19 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.13 0.14 0.15 0.13 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 710,465
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.20 0.58 0.51 0.90 0.84 0.74 0.62 11.62%
EPS -0.87 -0.92 -0.57 -1.20 0.12 0.07 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0895 0.0964 0.0691 0.0516 0.0429 0.0247 22.27%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.155 0.245 0.16 0.25 0.195 0.09 0.10 -
P/RPS 8.89 29.07 21.60 12.84 9.23 4.37 3.31 17.89%
P/EPS -12.19 -18.28 -19.16 -9.63 63.59 48.21 53.57 -
EY -8.20 -5.47 -5.22 -10.39 1.57 2.07 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.88 1.14 1.67 1.50 0.75 0.83 7.62%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 27/11/17 28/11/16 30/11/15 19/11/14 27/11/13 23/11/12 -
Price 0.125 0.22 0.17 0.25 0.215 0.115 0.09 -
P/RPS 7.17 26.10 22.95 12.84 10.17 5.58 2.97 15.81%
P/EPS -9.83 -16.41 -20.36 -9.63 70.11 61.61 48.21 -
EY -10.17 -6.09 -4.91 -10.39 1.43 1.62 2.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.69 1.21 1.67 1.65 0.96 0.75 5.59%

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