[MPAY] YoY TTM Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	10,976	9,429	7,481	7,858	4,773	23.12%
YoY %	16.41%	26.04%	-4.80%	64.63%	-	-
Horiz. %	229.96%	197.55%	156.74%	164.63%	100.00%	-
PBT	1,255	1,638	1,248	-974	-264	-
YoY %	-23.38%	31.25%	228.13%	-268.94%	-	-
Horiz. %	-475.38%	-620.45%	-472.73%	368.94%	100.00%	-
Tax	-526	-469	-707	65	-30	104.52%
YoY %	-12.15%	33.66%	-1,187.69%	316.67%	-	-
Horiz. %	1,753.33%	1,563.33%	2,356.67%	-216.67%	100.00%	-
NP	729	1,169	541	-909	-294	-
YoY %	-37.64%	116.08%	159.52%	-209.18%	-	-
Horiz. %	-247.96%	-397.62%	-184.01%	309.18%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	728	1,171	541	-909	-294	-
YoY %	-37.83%	116.45%	159.52%	-209.18%	-	-
Horiz. %	-247.62%	-398.30%	-184.01%	309.18%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	41.91%	28.63%	56.65%	-	-	-
YoY %	46.38%	-49.46%	0.00%	-	-	-
Horiz. %	73.98%	50.54%	100.00%	-	-	-
Total Cost	10,247	8,260	6,940	8,767	5,067	19.23%
YoY %	24.06%	19.02%	-20.84%	73.02%	-	-
Horiz. %	202.23%	163.02%	136.96%	173.02%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	70,199	53,299	39,899	25,799	21,826	33.89%
YoY %	31.71%	33.58%	54.65%	18.20%	-	-
Horiz. %	321.63%	244.20%	182.80%	118.20%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	70,199	53,299	39,899	25,799	21,826	33.89%
YoY %	31.71%	33.58%	54.65%	18.20%	-	-
Horiz. %	321.63%	244.20%	182.80%	118.20%	100.00%	-
NOSH	540,000	410,000	332,500	215,000	167,894	33.89%
YoY %	31.71%	23.31%	54.65%	28.06%	-	-
Horiz. %	321.63%	244.20%	198.04%	128.06%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	6.64%	12.40%	7.23%	-11.57%	-6.16%	-
YoY %	-46.45%	71.51%	162.49%	-87.82%	-	-
Horiz. %	-107.79%	-201.30%	-117.37%	187.82%	100.00%	-
ROE	1.04%	2.20%	1.36%	-3.52%	-1.35%	-
YoY %	-52.73%	61.76%	138.64%	-160.74%	-	-
Horiz. %	-77.04%	-162.96%	-100.74%	260.74%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	2.03	2.30	2.25	3.65	2.84	-8.04%
YoY %	-11.74%	2.22%	-38.36%	28.52%	-	-
Horiz. %	71.48%	80.99%	79.23%	128.52%	100.00%	-
EPS	0.13	0.29	0.16	-0.42	-0.18	-
YoY %	-55.17%	81.25%	138.10%	-133.33%	-	-
Horiz. %	-72.22%	-161.11%	-88.89%	233.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.13	0.13	0.12	0.12	0.13	0.00%
YoY %	0.00%	8.33%	0.00%	-7.69%	-	-
Horiz. %	100.00%	100.00%	92.31%	92.31%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 215,000
RPS	1.17	1.00	0.79	0.83	0.51	23.05%
YoY %	17.00%	26.58%	-4.82%	62.75%	-	-
Horiz. %	229.41%	196.08%	154.90%	162.75%	100.00%	-
EPS	0.08	0.12	0.06	-0.10	-0.03	-
YoY %	-33.33%	100.00%	160.00%	-233.33%	-	-
Horiz. %	-266.67%	-400.00%	-200.00%	333.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0746	0.0566	0.0424	0.0274	0.0232	33.88%
YoY %	31.80%	33.49%	54.74%	18.10%	-	-
Horiz. %	321.55%	243.97%	182.76%	118.10%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.275	0.255	0.08	0.17	0.17	-
P/RPS	13.53	11.09	3.56	4.65	5.98	22.62%
YoY %	22.00%	211.52%	-23.44%	-22.24%	-	-
Horiz. %	226.25%	185.45%	59.53%	77.76%	100.00%	-
P/EPS	203.98	89.28	49.17	-40.21	-97.08	-
YoY %	128.47%	81.57%	222.28%	58.58%	-	-
Horiz. %	-210.12%	-91.97%	-50.65%	41.42%	100.00%	-
EY	0.49	1.12	2.03	-2.49	-1.03	-
YoY %	-56.25%	-44.83%	181.53%	-141.75%	-	-
Horiz. %	-47.57%	-108.74%	-197.09%	241.75%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	2.12	1.96	0.67	1.42	1.31	12.77%
YoY %	8.16%	192.54%	-52.82%	8.40%	-	-
Horiz. %	161.83%	149.62%	51.15%	108.40%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	26/08/14	23/08/13	29/08/12	-	-
Price	0.195	0.30	0.09	0.12	0.00	-
P/RPS	9.59	13.04	4.00	3.28	0.00	-
YoY %	-26.46%	226.00%	21.95%	0.00%	-	-
Horiz. %	292.38%	397.56%	121.95%	100.00%	-	-
P/EPS	144.64	105.04	55.31	-28.38	0.00	-
YoY %	37.70%	89.91%	294.89%	0.00%	-	-
Horiz. %	-509.65%	-370.12%	-194.89%	100.00%	-	-
EY	0.69	0.95	1.81	-3.52	0.00	-
YoY %	-27.37%	-47.51%	151.42%	0.00%	-	-
Horiz. %	-19.60%	-26.99%	-51.42%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	1.50	2.31	0.75	1.00	0.00	-
YoY %	-35.06%	208.00%	-25.00%	0.00%	-	-
Horiz. %	150.00%	231.00%	75.00%	100.00%	-	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos