[MENANG] QoQ Quarter Result on 2012-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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.
Comment
MCB-accounts-2012-09.xls 
