Highlights

[MENANG] QoQ Quarter Result on 2012-03-31 [#3]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     - %    YoY -     257.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 74,485 32,505 91,264 111,864 0 1,001 11,161 252.44%
  QoQ % 129.15% -64.38% -18.42% 0.00% 0.00% -91.03% -
  Horiz. % 667.37% 291.24% 817.70% 1,002.28% 0.00% 8.97% 100.00%
PBT 14,373 8,175 31,766 10,247 0 -3,044 -1,361 -
  QoQ % 75.82% -74.26% 210.00% 0.00% 0.00% -123.66% -
  Horiz. % -1,056.06% -600.66% -2,334.02% -752.90% -0.00% 223.66% 100.00%
Tax -4,751 -948 -12,254 -3,375 0 -7 0 -
  QoQ % -401.16% 92.26% -263.08% 0.00% 0.00% 0.00% -
  Horiz. % 67,871.43% 13,542.86% 175,057.14% 48,214.29% -0.00% 100.00% -
NP 9,622 7,227 19,512 6,872 0 -3,051 -1,361 -
  QoQ % 33.14% -62.96% 183.93% 0.00% 0.00% -124.17% -
  Horiz. % -706.98% -531.01% -1,433.65% -504.92% -0.00% 224.17% 100.00%
NP to SH 4,840 5,241 10,386 3,946 0 -3,043 -1,352 -
  QoQ % -7.65% -49.54% 163.20% 0.00% 0.00% -125.07% -
  Horiz. % -357.99% -387.65% -768.20% -291.86% -0.00% 225.07% 100.00%
Tax Rate 33.06 % 11.60 % 38.58 % 32.94 % - % - % - % -
  QoQ % 185.00% -69.93% 17.12% 0.00% 0.00% 0.00% -
  Horiz. % 100.36% 35.22% 117.12% 100.00% - - -
Total Cost 64,863 25,278 71,752 104,992 0 4,052 12,522 197.89%
  QoQ % 156.60% -64.77% -31.66% 0.00% 0.00% -67.64% -
  Horiz. % 517.99% 201.87% 573.01% 838.46% 0.00% 32.36% 100.00%
Net Worth 170,975 166,140 160,809 150,214 160,479 150,041 152,033 8.10%
  QoQ % 2.91% 3.32% 7.05% -6.40% 6.96% -1.31% -
  Horiz. % 112.46% 109.28% 105.77% 98.80% 105.56% 98.69% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 170,975 166,140 160,809 150,214 160,479 150,041 152,033 8.10%
  QoQ % 2.91% 3.32% 7.05% -6.40% 6.96% -1.31% -
  Horiz. % 112.46% 109.28% 105.77% 98.80% 105.56% 98.69% 100.00%
NOSH 267,107 267,107 266,992 266,621 266,444 266,929 265,098 0.50%
  QoQ % 0.00% 0.04% 0.14% 0.07% -0.18% 0.69% -
  Horiz. % 100.76% 100.76% 100.71% 100.57% 100.51% 100.69% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.92 % 22.23 % 21.38 % 6.14 % - % -304.80 % -12.19 % -
  QoQ % -41.88% 3.98% 248.21% 0.00% 0.00% -2,400.41% -
  Horiz. % -105.99% -182.36% -175.39% -50.37% 0.00% 2,500.41% 100.00%
ROE 2.83 % 3.15 % 6.46 % 2.63 % - % -2.03 % -0.89 % -
  QoQ % -10.16% -51.24% 145.63% 0.00% 0.00% -128.09% -
  Horiz. % -317.98% -353.93% -725.84% -295.51% 0.00% 228.09% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.89 12.17 34.18 41.96 - 0.38 4.21 250.72%
  QoQ % 129.17% -64.39% -18.54% 0.00% 0.00% -90.97% -
  Horiz. % 662.47% 289.07% 811.88% 996.67% 0.00% 9.03% 100.00%
EPS 1.81 1.96 3.89 1.48 0.00 -1.14 -0.51 -
  QoQ % -7.65% -49.61% 162.84% 0.00% 0.00% -123.53% -
  Horiz. % -354.90% -384.31% -762.75% -290.20% -0.00% 223.53% 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 0.6401 0.6220 0.6023 0.5634 0.6023 0.5621 0.5735 7.56%
  QoQ % 2.91% 3.27% 6.90% -6.46% 7.15% -1.99% -
  Horiz. % 111.61% 108.46% 105.02% 98.24% 105.02% 98.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.49 6.76 18.98 23.27 - 0.21 2.32 252.54%
  QoQ % 129.14% -64.38% -18.44% 0.00% 0.00% -90.95% -
  Horiz. % 667.67% 291.38% 818.10% 1,003.02% 0.00% 9.05% 100.00%
EPS 1.01 1.09 2.16 0.82 0.00 -0.63 -0.28 -
  QoQ % -7.34% -49.54% 163.41% 0.00% 0.00% -125.00% -
  Horiz. % -360.71% -389.29% -771.43% -292.86% -0.00% 225.00% 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 0.3556 0.3456 0.3345 0.3124 0.3338 0.3121 0.3162 8.10%
  QoQ % 2.89% 3.32% 7.07% -6.41% 6.95% -1.30% -
  Horiz. % 112.46% 109.30% 105.79% 98.80% 105.57% 98.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.3100 0.3100 0.2500 0.2500 0.2300 0.2000 0.2200 -
P/RPS 1.11 2.55 0.73 0.60 0.00 0.00 0.00 -
  QoQ % -56.47% 249.32% 21.67% 0.00% 0.00% 0.00% -
  Horiz. % 185.00% 425.00% 121.67% 100.00% - - -
P/EPS 17.11 15.80 6.43 16.89 0.00 0.00 0.00 -
  QoQ % 8.29% 145.72% -61.93% 0.00% 0.00% 0.00% -
  Horiz. % 101.30% 93.55% 38.07% 100.00% - - -
EY 5.85 6.33 15.56 5.92 0.00 0.00 0.00 -
  QoQ % -7.58% -59.32% 162.84% 0.00% 0.00% 0.00% -
  Horiz. % 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 0.48 0.50 0.42 0.44 0.38 0.00 0.00 -
  QoQ % -4.00% 19.05% -4.55% 15.79% 0.00% 0.00% -
  Horiz. % 126.32% 131.58% 110.53% 115.79% 100.00% - -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 30/11/12 30/08/12 29/05/12 29/02/12 25/11/11 10/08/11 -
Price 0.3400 0.3400 0.2700 0.2400 0.2500 0.2000 0.1900 -
P/RPS 1.22 2.79 0.79 0.57 0.00 0.00 0.00 -
  QoQ % -56.27% 253.16% 38.60% 0.00% 0.00% 0.00% -
  Horiz. % 214.04% 489.47% 138.60% 100.00% - - -
P/EPS 18.76 17.33 6.94 16.22 0.00 0.00 0.00 -
  QoQ % 8.25% 149.71% -57.21% 0.00% 0.00% 0.00% -
  Horiz. % 115.66% 106.84% 42.79% 100.00% - - -
EY 5.33 5.77 14.41 6.17 0.00 0.00 0.00 -
  QoQ % -7.63% -59.96% 133.55% 0.00% 0.00% 0.00% -
  Horiz. % 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 0.53 0.55 0.45 0.43 0.42 0.00 0.00 -
  QoQ % -3.64% 22.22% 4.65% 2.38% 0.00% 0.00% -
  Horiz. % 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.810.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.510.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.7450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers