Highlights

[MENANG] QoQ Annualized Quarter Result on 2011-12-31 [#2]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 130,020 214,411 105,553 0 17,949 24,922 5,200 750.08%
  QoQ % -39.36% 103.13% 0.00% 0.00% -27.98% 379.27% -
  Horiz. % 2,500.38% 4,123.29% 2,029.88% 0.00% 345.18% 479.27% 100.00%
PBT 32,700 31,536 -198 0 -9,233 -7,762 -10,076 -
  QoQ % 3.69% 15,958.63% 0.00% 0.00% -18.96% 22.97% -
  Horiz. % -324.53% -312.98% 1.97% -0.00% 91.64% 77.03% 100.00%
Tax -3,792 -15,636 -2,898 0 -9 0 0 -
  QoQ % 75.75% -439.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40,630.02% 167,534.56% 31,060.29% -0.00% 100.00% - -
NP 28,908 15,900 -3,097 0 -9,242 -7,762 -10,076 -
  QoQ % 81.81% 613.28% 0.00% 0.00% -19.08% 22.97% -
  Horiz. % -286.90% -157.80% 30.74% -0.00% 91.73% 77.03% 100.00%
NP to SH 20,964 3,836 -5,616 0 -9,205 -7,722 -10,032 -
  QoQ % 446.51% 168.30% 0.00% 0.00% -19.21% 23.03% -
  Horiz. % -208.97% -38.24% 55.98% -0.00% 91.76% 76.97% 100.00%
Tax Rate 11.60 % 49.58 % - % - % - % - % - % -
  QoQ % -76.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 23.40% 100.00% - - - - -
Total Cost 101,112 198,511 108,651 0 27,191 32,684 15,276 251.32%
  QoQ % -49.06% 82.70% 0.00% 0.00% -16.80% 113.96% -
  Horiz. % 661.90% 1,299.50% 711.26% 0.00% 178.00% 213.96% 100.00%
Net Worth 166,140 160,446 150,669 160,904 150,416 152,709 154,375 5.00%
  QoQ % 3.55% 6.49% -6.36% 6.97% -1.50% -1.08% -
  Horiz. % 107.62% 103.93% 97.60% 104.23% 97.44% 98.92% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 166,140 160,446 150,669 160,904 150,416 152,709 154,375 5.00%
  QoQ % 3.55% 6.49% -6.36% 6.97% -1.50% -1.08% -
  Horiz. % 107.62% 103.93% 97.60% 104.23% 97.44% 98.92% 100.00%
NOSH 267,107 266,388 267,428 267,150 267,596 266,275 266,808 0.07%
  QoQ % 0.27% -0.39% 0.10% -0.17% 0.50% -0.20% -
  Horiz. % 100.11% 99.84% 100.23% 100.13% 100.30% 99.80% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 22.23 % 7.42 % -2.93 % - % -51.49 % -31.15 % -193.77 % -
  QoQ % 199.60% 353.24% 0.00% 0.00% -65.30% 83.92% -
  Horiz. % -11.47% -3.83% 1.51% 0.00% 26.57% 16.08% 100.00%
ROE 12.62 % 2.39 % -3.73 % - % -6.12 % -5.06 % -6.50 % -
  QoQ % 428.03% 164.08% 0.00% 0.00% -20.95% 22.15% -
  Horiz. % -194.15% -36.77% 57.38% 0.00% 94.15% 77.85% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 48.68 80.49 39.47 - 6.71 9.36 1.95 749.18%
  QoQ % -39.52% 103.93% 0.00% 0.00% -28.31% 380.00% -
  Horiz. % 2,496.41% 4,127.69% 2,024.10% 0.00% 344.10% 480.00% 100.00%
EPS 7.84 1.44 -2.10 0.00 -3.44 -2.90 -3.76 -
  QoQ % 444.44% 168.57% 0.00% 0.00% -18.62% 22.87% -
  Horiz. % -208.51% -38.30% 55.85% -0.00% 91.49% 77.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6220 0.6023 0.5634 0.6023 0.5621 0.5735 0.5786 4.93%
  QoQ % 3.27% 6.90% -6.46% 7.15% -1.99% -0.88% -
  Horiz. % 107.50% 104.10% 97.37% 104.10% 97.15% 99.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 27.04 44.59 21.95 - 3.73 5.18 1.08 750.83%
  QoQ % -39.36% 103.14% 0.00% 0.00% -27.99% 379.63% -
  Horiz. % 2,503.70% 4,128.70% 2,032.41% 0.00% 345.37% 479.63% 100.00%
EPS 4.36 0.80 -1.17 0.00 -1.91 -1.61 -2.09 -
  QoQ % 445.00% 168.38% 0.00% 0.00% -18.63% 22.97% -
  Horiz. % -208.61% -38.28% 55.98% -0.00% 91.39% 77.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3456 0.3337 0.3134 0.3347 0.3128 0.3176 0.3211 5.01%
  QoQ % 3.57% 6.48% -6.36% 7.00% -1.51% -1.09% -
  Horiz. % 107.63% 103.92% 97.60% 104.24% 97.42% 98.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.3100 0.2500 0.2500 0.2300 0.2000 0.2200 0.2300 -
P/RPS 0.64 0.31 0.63 0.00 0.00 1.34 1.40 -40.57%
  QoQ % 106.45% -50.79% 0.00% 0.00% 0.00% -4.29% -
  Horiz. % 45.71% 22.14% 45.00% 0.00% 0.00% 95.71% 100.00%
P/EPS 3.95 17.36 -11.90 0.00 0.00 113.29 118.68 -89.59%
  QoQ % -77.25% 245.88% 0.00% 0.00% 0.00% -4.54% -
  Horiz. % 3.33% 14.63% -10.03% 0.00% 0.00% 95.46% 100.00%
EY 25.32 5.76 -8.40 0.00 0.00 0.88 0.84 862.56%
  QoQ % 339.58% 168.57% 0.00% 0.00% 0.00% 4.76% -
  Horiz. % 3,014.29% 685.71% -1,000.00% 0.00% 0.00% 104.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.50 0.42 0.44 0.38 0.00 0.00 0.00 -
  QoQ % 19.05% -4.55% 15.79% 0.00% 0.00% 0.00% -
  Horiz. % 131.58% 110.53% 115.79% 100.00% - - -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 29/05/12 29/02/12 25/11/11 10/08/11 19/05/11 -
Price 0.3400 0.2700 0.2400 0.2500 0.2000 0.1900 0.2200 -
P/RPS 0.70 0.34 0.61 0.00 0.00 1.16 1.34 -35.06%
  QoQ % 105.88% -44.26% 0.00% 0.00% 0.00% -13.43% -
  Horiz. % 52.24% 25.37% 45.52% 0.00% 0.00% 86.57% 100.00%
P/EPS 4.33 18.75 -11.43 0.00 0.00 97.84 113.52 -88.60%
  QoQ % -76.91% 264.04% 0.00% 0.00% 0.00% -13.81% -
  Horiz. % 3.81% 16.52% -10.07% 0.00% 0.00% 86.19% 100.00%
EY 23.08 5.33 -8.75 0.00 0.00 1.02 0.88 777.51%
  QoQ % 333.02% 160.91% 0.00% 0.00% 0.00% 15.91% -
  Horiz. % 2,622.73% 605.68% -994.32% 0.00% 0.00% 115.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.45 0.43 0.42 0.00 0.00 0.00 -
  QoQ % 22.22% 4.65% 2.38% 0.00% 0.00% 0.00% -
  Horiz. % 130.95% 107.14% 102.38% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers