[MPAY] YoY TTM 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- -1307.28%
YoY- -742.94%
Quarter Report
Latest QR
Upcoming QR
MPAY's Result
MPAY's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 13,808 6,642 5,750 10,169 9,617 7,478 6,998 11.98%
PBT -6,597 -7,864 -6,276 -8,010 1,556 1,039 -71 112.74%
Tax 397 559 34 -778 -191 -697 46 43.19%
NP -6,200 -7,305 -6,242 -8,788 1,365 342 -25 150.54%
-
NP to SH -5,953 -7,287 -6,245 -8,789 1,367 342 -25 148.85%
-
Tax Rate - - - - 12.28% 67.08% - -
Total Cost 20,008 13,947 11,992 18,957 8,252 7,136 7,023 19.05%
-
Net Worth 85,255 92,360 99,465 71,305 43,766 37,999 24,959 22.70%
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 43,766 37,999 24,959 22.70%
NOSH 710,465 710,466 710,465 710,465 336,666 316,666 207,999 22.70%
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 -44.90% -109.98% -108.56% -86.42% 14.19% 4.57% -0.36% -
ROE -6.98% -7.89% -6.28% -12.33% 3.12% 0.90% -0.10% -
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 1.94 0.93 0.81 2.14 2.86 2.36 3.36 -8.74%
EPS -0.84 -1.03 -0.88 -1.85 0.41 0.11 -0.01 109.20%
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 1.49 0.72 0.62 1.10 1.04 0.81 0.76 11.86%
EPS -0.64 -0.79 -0.67 -0.95 0.15 0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.092 0.0997 0.1074 0.077 0.0472 0.041 0.0269 22.73%
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 7.98 26.21 19.77 11.69 6.83 3.81 2.97 17.89%
P/EPS -18.50 -23.89 -18.20 -13.52 48.02 83.33 -832.00 -46.95%
EY -5.41 -4.19 -5.49 -7.40 2.08 1.20 -0.12 88.60%
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 6.43 23.53 21.01 11.69 7.53 4.87 2.68 15.69%
P/EPS -14.92 -21.45 -19.34 -13.52 52.95 106.48 -748.80 -47.91%
EY -6.70 -4.66 -5.17 -7.40 1.89 0.94 -0.13 92.85%
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