[MENANG] QoQ Quarter Result on 2015-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 47,164 49,124 41,254 68,578 107,783 30,030 70,232 -23.30% QoQ % -3.99% 19.08% -39.84% -36.37% 258.92% -57.24% - Horiz. % 67.15% 69.95% 58.74% 97.64% 153.47% 42.76% 100.00%
PBT 3,380 13,192 9,508 2,473 25,908 29,160 10,831 -53.96% QoQ % -74.38% 38.75% 284.47% -90.45% -11.15% 169.23% - Horiz. % 31.21% 121.80% 87.79% 22.83% 239.20% 269.23% 100.00%
Tax -1,409 -3,576 -2,733 178 -1,540 745 -4,866 -56.20% QoQ % 60.60% -30.85% -1,635.39% 111.56% -306.71% 115.31% - Horiz. % 28.96% 73.49% 56.17% -3.66% 31.65% -15.31% 100.00%
NP 1,971 9,616 6,775 2,651 24,368 29,905 5,965 -52.17% QoQ % -79.50% 41.93% 155.56% -89.12% -18.52% 401.34% - Horiz. % 33.04% 161.21% 113.58% 44.44% 408.52% 501.34% 100.00%
NP to SH 1,412 5,010 4,102 1,130 20,788 29,620 1,703 -11.73% QoQ % -71.82% 22.14% 263.01% -94.56% -29.82% 1,639.28% - Horiz. % 82.91% 294.19% 240.87% 66.35% 1,220.67% 1,739.28% 100.00%
Tax Rate 41.69 % 27.11 % 28.74 % -7.20 % 5.94 % -2.55 % 44.93 % -4.86% QoQ % 53.78% -5.67% 499.17% -221.21% 332.94% -105.68% - Horiz. % 92.79% 60.34% 63.97% -16.02% 13.22% -5.68% 100.00%
Total Cost 45,193 39,508 34,479 65,927 83,415 125 64,267 -20.91% QoQ % 14.39% 14.59% -47.70% -20.97% 66,632.00% -99.81% - Horiz. % 70.32% 61.47% 53.65% 102.58% 129.79% 0.19% 100.00%
Net Worth 270,419 269,003 263,247 261,783 256,877 236,096 205,690 19.99% QoQ % 0.53% 2.19% 0.56% 1.91% 8.80% 14.78% - Horiz. % 131.47% 130.78% 127.98% 127.27% 124.89% 114.78% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 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 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 270,419 269,003 263,247 261,783 256,877 236,096 205,690 19.99% QoQ % 0.53% 2.19% 0.56% 1.91% 8.80% 14.78% - Horiz. % 131.47% 130.78% 127.98% 127.27% 124.89% 114.78% 100.00%
NOSH 267,107 267,107 266,363 269,047 267,107 267,107 266,093 0.25% QoQ % 0.00% 0.28% -1.00% 0.73% 0.00% 0.38% - Horiz. % 100.38% 100.38% 100.10% 101.11% 100.38% 100.38% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.18 % 19.57 % 16.42 % 3.87 % 22.61 % 99.58 % 8.49 % -37.62% QoQ % -78.64% 19.18% 324.29% -82.88% -77.29% 1,072.91% - Horiz. % 49.23% 230.51% 193.40% 45.58% 266.31% 1,172.91% 100.00%
ROE 0.52 % 1.86 % 1.56 % 0.43 % 8.09 % 12.55 % 0.83 % -26.76% QoQ % -72.04% 19.23% 262.79% -94.68% -35.54% 1,412.05% - Horiz. % 62.65% 224.10% 187.95% 51.81% 974.70% 1,512.05% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 17.66 18.39 15.49 25.49 40.35 11.24 26.39 -23.47% QoQ % -3.97% 18.72% -39.23% -36.83% 258.99% -57.41% - Horiz. % 66.92% 69.69% 58.70% 96.59% 152.90% 42.59% 100.00%
EPS 0.53 1.88 1.54 0.42 7.78 11.09 0.64 -11.80% QoQ % -71.81% 22.08% 266.67% -94.60% -29.85% 1,632.81% - Horiz. % 82.81% 293.75% 240.62% 65.62% 1,215.63% 1,732.81% 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 1.0124 1.0071 0.9883 0.9730 0.9617 0.8839 0.7730 19.69% QoQ % 0.53% 1.90% 1.57% 1.17% 8.80% 14.35% - Horiz. % 130.97% 130.28% 127.85% 125.87% 124.41% 114.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.81 10.22 8.58 14.26 22.42 6.25 14.61 -23.30% QoQ % -4.01% 19.11% -39.83% -36.40% 258.72% -57.22% - Horiz. % 67.15% 69.95% 58.73% 97.60% 153.46% 42.78% 100.00%
EPS 0.29 1.04 0.85 0.24 4.32 6.16 0.35 -11.77% QoQ % -72.12% 22.35% 254.17% -94.44% -29.87% 1,660.00% - Horiz. % 82.86% 297.14% 242.86% 68.57% 1,234.29% 1,760.00% 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 0.5624 0.5595 0.5475 0.5445 0.5343 0.4910 0.4278 19.99% QoQ % 0.52% 2.19% 0.55% 1.91% 8.82% 14.77% - Horiz. % 131.46% 130.79% 127.98% 127.28% 124.89% 114.77% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.6700 0.7500 0.6000 0.7950 0.8250 0.6500 0.9300 -
P/RPS 3.79 4.08 3.87 3.12 2.04 5.78 3.52 5.05% QoQ % -7.11% 5.43% 24.04% 52.94% -64.71% 64.20% - Horiz. % 107.67% 115.91% 109.94% 88.64% 57.95% 164.20% 100.00%
P/EPS 126.74 39.99 38.96 189.29 10.60 5.86 145.31 -8.70% QoQ % 216.93% 2.64% -79.42% 1,685.75% 80.89% -95.97% - Horiz. % 87.22% 27.52% 26.81% 130.27% 7.29% 4.03% 100.00%
EY 0.79 2.50 2.57 0.53 9.43 17.06 0.69 9.43% QoQ % -68.40% -2.72% 384.91% -94.38% -44.72% 2,372.46% - Horiz. % 114.49% 362.32% 372.46% 76.81% 1,366.67% 2,472.46% 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 0.66 0.74 0.61 0.82 0.86 0.74 1.20 -32.85% QoQ % -10.81% 21.31% -25.61% -4.65% 16.22% -38.33% - Horiz. % 55.00% 61.67% 50.83% 68.33% 71.67% 61.67% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 18/02/16 27/11/15 26/08/15 21/05/15 26/02/15 13/11/14 -
Price 0.8250 0.6800 0.7800 0.5800 0.8800 0.8500 0.8950 -
P/RPS 4.67 3.70 5.04 2.28 2.18 7.56 3.39 23.78% QoQ % 26.22% -26.59% 121.05% 4.59% -71.16% 123.01% - Horiz. % 137.76% 109.14% 148.67% 67.26% 64.31% 223.01% 100.00%
P/EPS 156.06 36.25 50.65 138.10 11.31 7.67 139.84 7.58% QoQ % 330.51% -28.43% -63.32% 1,121.04% 47.46% -94.52% - Horiz. % 111.60% 25.92% 36.22% 98.76% 8.09% 5.48% 100.00%
EY 0.64 2.76 1.97 0.72 8.84 13.05 0.72 -7.55% QoQ % -76.81% 40.10% 173.61% -91.86% -32.26% 1,712.50% - Horiz. % 88.89% 383.33% 273.61% 100.00% 1,227.78% 1,812.50% 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 0.81 0.68 0.79 0.60 0.92 0.96 1.16 -21.27% QoQ % 19.12% -13.92% 31.67% -34.78% -4.17% -17.24% - Horiz. % 69.83% 58.62% 68.10% 51.72% 79.31% 82.76% 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.
Comment
MCB-accounts-2015-06.xls 
