[MPAY] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MPAY] MANAGEPAY SYSTEMS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 37.22%
YoY- 37.51%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 8,184 6,097 8,743 10,584 8,822 7,268 9,437 -2.34%
PBT -6,782 -4,927 -10,913 2,580 1,604 485 -1,453 29.24%
Tax 358 499 -140 -1,289 -663 -363 56 36.19%
NP -6,424 -4,428 -11,053 1,291 941 122 -1,397 28.92%
-
NP to SH -6,347 -4,428 -11,050 1,294 941 122 -1,397 28.66%
-
Tax Rate - - - 49.96% 41.33% 74.85% - -
Total Cost 14,608 10,525 19,796 9,293 7,881 7,146 10,834 5.10%
-
Net Worth 92,360 99,465 106,569 52,519 43,430 29,279 20,954 28.01%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 92,360 99,465 106,569 52,519 43,430 29,279 20,954 28.01%
NOSH 710,465 710,465 710,465 404,000 361,923 243,999 174,624 26.32%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -78.49% -72.63% -126.42% 12.20% 10.67% 1.68% -14.80% -
ROE -6.87% -4.45% -10.37% 2.46% 2.17% 0.42% -6.67% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.15 0.86 1.23 2.62 2.44 2.98 5.40 -22.70%
EPS -0.89 -0.62 -1.54 0.33 0.26 0.05 -0.80 1.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.15 0.13 0.12 0.12 0.12 1.34%
Adjusted Per Share Value based on latest NOSH - 392,500
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.88 0.66 0.94 1.14 0.95 0.78 1.02 -2.42%
EPS -0.69 -0.48 -1.19 0.14 0.10 0.01 -0.15 28.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0997 0.1074 0.115 0.0567 0.0469 0.0316 0.0226 28.03%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.22 0.165 0.285 0.215 0.13 0.09 0.16 -
P/RPS 19.10 19.23 23.16 8.21 5.33 3.02 2.96 36.40%
P/EPS -24.63 -26.47 -18.32 67.13 50.00 180.00 -20.00 3.52%
EY -4.06 -3.78 -5.46 1.49 2.00 0.56 -5.00 -3.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.18 1.90 1.65 1.08 0.75 1.33 4.06%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 29/02/16 25/02/15 28/02/14 27/02/13 22/02/12 -
Price 0.205 0.215 0.22 0.235 0.27 0.075 0.17 -
P/RPS 17.80 25.05 17.88 8.97 11.08 2.52 3.15 33.42%
P/EPS -22.95 -34.50 -14.15 73.37 103.85 150.00 -21.25 1.28%
EY -4.36 -2.90 -7.07 1.36 0.96 0.67 -4.71 -1.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.54 1.47 1.81 2.25 0.63 1.42 1.79%

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