Highlights

[MENANG] QoQ Quarter Result on 2012-09-30 [#1]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -49.54%    YoY -     272.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 80,897 50,309 74,485 32,505 91,264 111,864 0 -
  QoQ % 60.80% -32.46% 129.15% -64.38% -18.42% 0.00% -
  Horiz. % 72.32% 44.97% 66.59% 29.06% 81.58% 100.00% -
PBT 11,776 11,115 14,373 8,175 31,766 10,247 0 -
  QoQ % 5.95% -22.67% 75.82% -74.26% 210.00% 0.00% -
  Horiz. % 114.92% 108.47% 140.27% 79.78% 310.00% 100.00% -
Tax -4,005 -3,622 -4,751 -948 -12,254 -3,375 0 -
  QoQ % -10.57% 23.76% -401.16% 92.26% -263.08% 0.00% -
  Horiz. % 118.67% 107.32% 140.77% 28.09% 363.08% 100.00% -
NP 7,771 7,493 9,622 7,227 19,512 6,872 0 -
  QoQ % 3.71% -22.13% 33.14% -62.96% 183.93% 0.00% -
  Horiz. % 113.08% 109.04% 140.02% 105.17% 283.93% 100.00% -
NP to SH 3,244 4,027 4,840 5,241 10,386 3,946 0 -
  QoQ % -19.44% -16.80% -7.65% -49.54% 163.20% 0.00% -
  Horiz. % 82.21% 102.05% 122.66% 132.82% 263.20% 100.00% -
Tax Rate 34.01 % 32.59 % 33.06 % 11.60 % 38.58 % 32.94 % - % -
  QoQ % 4.36% -1.42% 185.00% -69.93% 17.12% 0.00% -
  Horiz. % 103.25% 98.94% 100.36% 35.22% 117.12% 100.00% -
Total Cost 73,126 42,816 64,863 25,278 71,752 104,992 0 -
  QoQ % 70.79% -33.99% 156.60% -64.77% -31.66% 0.00% -
  Horiz. % 69.65% 40.78% 61.78% 24.08% 68.34% 100.00% -
Net Worth 178,240 175,008 170,975 166,140 160,809 150,214 160,479 7.26%
  QoQ % 1.85% 2.36% 2.91% 3.32% 7.05% -6.40% -
  Horiz. % 111.07% 109.05% 106.54% 103.53% 100.21% 93.60% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 178,240 175,008 170,975 166,140 160,809 150,214 160,479 7.26%
  QoQ % 1.85% 2.36% 2.91% 3.32% 7.05% -6.40% -
  Horiz. % 111.07% 109.05% 106.54% 103.53% 100.21% 93.60% 100.00%
NOSH 267,107 267,107 267,107 267,107 266,992 266,621 266,444 0.17%
  QoQ % 0.00% 0.00% 0.00% 0.04% 0.14% 0.07% -
  Horiz. % 100.25% 100.25% 100.25% 100.25% 100.21% 100.07% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.61 % 14.89 % 12.92 % 22.23 % 21.38 % 6.14 % - % -
  QoQ % -35.46% 15.25% -41.88% 3.98% 248.21% 0.00% -
  Horiz. % 156.51% 242.51% 210.42% 362.05% 348.21% 100.00% -
ROE 1.82 % 2.30 % 2.83 % 3.15 % 6.46 % 2.63 % - % -
  QoQ % -20.87% -18.73% -10.16% -51.24% 145.63% 0.00% -
  Horiz. % 69.20% 87.45% 107.60% 119.77% 245.63% 100.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.29 18.83 27.89 12.17 34.18 41.96 - -
  QoQ % 60.86% -32.48% 129.17% -64.39% -18.54% 0.00% -
  Horiz. % 72.19% 44.88% 66.47% 29.00% 81.46% 100.00% -
EPS 1.21 1.51 1.81 1.96 3.89 1.48 0.00 -
  QoQ % -19.87% -16.57% -7.65% -49.61% 162.84% 0.00% -
  Horiz. % 81.76% 102.03% 122.30% 132.43% 262.84% 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 0.6673 0.6552 0.6401 0.6220 0.6023 0.5634 0.6023 7.08%
  QoQ % 1.85% 2.36% 2.91% 3.27% 6.90% -6.46% -
  Horiz. % 110.79% 108.78% 106.28% 103.27% 100.00% 93.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.83 10.46 15.49 6.76 18.98 23.27 - -
  QoQ % 60.90% -32.47% 129.14% -64.38% -18.44% 0.00% -
  Horiz. % 72.32% 44.95% 66.57% 29.05% 81.56% 100.00% -
EPS 0.67 0.84 1.01 1.09 2.16 0.82 0.00 -
  QoQ % -20.24% -16.83% -7.34% -49.54% 163.41% 0.00% -
  Horiz. % 81.71% 102.44% 123.17% 132.93% 263.41% 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 0.3707 0.3640 0.3556 0.3456 0.3345 0.3124 0.3338 7.25%
  QoQ % 1.84% 2.36% 2.89% 3.32% 7.07% -6.41% -
  Horiz. % 111.05% 109.05% 106.53% 103.54% 100.21% 93.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3500 0.3600 0.3100 0.3100 0.2500 0.2500 0.2300 -
P/RPS 1.16 1.91 1.11 2.55 0.73 0.60 0.00 -
  QoQ % -39.27% 72.07% -56.47% 249.32% 21.67% 0.00% -
  Horiz. % 193.33% 318.33% 185.00% 425.00% 121.67% 100.00% -
P/EPS 28.82 23.88 17.11 15.80 6.43 16.89 0.00 -
  QoQ % 20.69% 39.57% 8.29% 145.72% -61.93% 0.00% -
  Horiz. % 170.63% 141.39% 101.30% 93.55% 38.07% 100.00% -
EY 3.47 4.19 5.85 6.33 15.56 5.92 0.00 -
  QoQ % -17.18% -28.38% -7.58% -59.32% 162.84% 0.00% -
  Horiz. % 58.61% 70.78% 98.82% 106.93% 262.84% 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 0.52 0.55 0.48 0.50 0.42 0.44 0.38 23.28%
  QoQ % -5.45% 14.58% -4.00% 19.05% -4.55% 15.79% -
  Horiz. % 136.84% 144.74% 126.32% 131.58% 110.53% 115.79% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 07/05/13 26/02/13 30/11/12 30/08/12 29/05/12 29/02/12 -
Price 0.3600 0.3200 0.3400 0.3400 0.2700 0.2400 0.2500 -
P/RPS 1.19 1.70 1.22 2.79 0.79 0.57 0.00 -
  QoQ % -30.00% 39.34% -56.27% 253.16% 38.60% 0.00% -
  Horiz. % 208.77% 298.25% 214.04% 489.47% 138.60% 100.00% -
P/EPS 29.64 21.23 18.76 17.33 6.94 16.22 0.00 -
  QoQ % 39.61% 13.17% 8.25% 149.71% -57.21% 0.00% -
  Horiz. % 182.74% 130.89% 115.66% 106.84% 42.79% 100.00% -
EY 3.37 4.71 5.33 5.77 14.41 6.17 0.00 -
  QoQ % -28.45% -11.63% -7.63% -59.96% 133.55% 0.00% -
  Horiz. % 54.62% 76.34% 86.39% 93.52% 233.55% 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 0.54 0.49 0.53 0.55 0.45 0.43 0.42 18.26%
  QoQ % 10.20% -7.55% -3.64% 22.22% 4.65% 2.38% -
  Horiz. % 128.57% 116.67% 126.19% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

186  219  508  1458 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175-0.015 
 LAMBO 0.0350.00 
 KANGER 0.25-0.01 
 MMAG-WB 0.165-0.005 
 SAPNRG 0.110.00 
 VELESTO 0.130.00 
 FINTEC 0.100.00 
 PASUKGB 0.0850.00 
 CME 0.105-0.005 
 SOLUTN 0.715+0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS