Highlights

[MENANG] QoQ TTM 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 -     -637.91%    YoY -     -2,319.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 235,633 204,129 124,026 13,462 49,818 49,763 40,313 223.44%
  QoQ % 15.43% 64.59% 821.30% -72.98% 0.11% 23.44% -
  Horiz. % 584.51% 506.36% 307.66% 33.39% 123.58% 123.44% 100.00%
PBT 46,632 35,413 2,286 -10,480 624 24 -1,355 -
  QoQ % 31.68% 1,449.13% 121.81% -1,779.49% 2,500.00% 101.77% -
  Horiz. % -3,441.48% -2,613.51% -168.71% 773.43% -46.05% -1.77% 100.00%
Tax -16,577 -15,636 -3,382 -7 -7 0 0 -
  QoQ % -6.02% -362.33% -48,214.29% 0.00% 0.00% 0.00% -
  Horiz. % 236,814.28% 223,371.44% 48,314.29% 100.00% 100.00% - -
NP 30,055 19,777 -1,096 -10,487 617 24 -1,355 -
  QoQ % 51.97% 1,904.47% 89.55% -1,799.68% 2,470.83% 101.77% -
  Horiz. % -2,218.08% -1,459.56% 80.89% 773.95% -45.54% -1.77% 100.00%
NP to SH 15,976 7,692 -4,046 -10,500 1,952 1,351 -37 -
  QoQ % 107.70% 290.11% 61.47% -637.91% 44.49% 3,751.35% -
  Horiz. % -43,178.38% -20,789.19% 10,935.13% 28,378.38% -5,275.68% -3,651.35% 100.00%
Tax Rate 35.55 % 44.15 % 147.94 % - % 1.12 % - % - % -
  QoQ % -19.48% -70.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 3,174.11% 3,941.96% 13,208.93% 0.00% 100.00% - -
Total Cost 205,578 184,352 125,122 23,949 49,201 49,739 41,668 188.97%
  QoQ % 11.51% 47.34% 422.45% -51.32% -1.08% 19.37% -
  Horiz. % 493.37% 442.43% 300.28% 57.48% 118.08% 119.37% 100.00%
Net Worth 166,140 160,809 150,214 146,198 150,041 152,033 154,375 5.00%
  QoQ % 3.32% 7.05% 2.75% -2.56% -1.31% -1.52% -
  Horiz. % 107.62% 104.17% 97.30% 94.70% 97.19% 98.48% 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 0 0 0 0 0 0 0 -
  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 166,140 160,809 150,214 146,198 150,041 152,033 154,375 5.00%
  QoQ % 3.32% 7.05% 2.75% -2.56% -1.31% -1.52% -
  Horiz. % 107.62% 104.17% 97.30% 94.70% 97.19% 98.48% 100.00%
NOSH 267,107 266,992 266,621 266,444 266,929 265,098 266,808 0.07%
  QoQ % 0.04% 0.14% 0.07% -0.18% 0.69% -0.64% -
  Horiz. % 100.11% 100.07% 99.93% 99.86% 100.05% 99.36% 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 12.76 % 9.69 % -0.88 % -77.90 % 1.24 % 0.05 % -3.36 % -
  QoQ % 31.68% 1,201.14% 98.87% -6,382.26% 2,380.00% 101.49% -
  Horiz. % -379.76% -288.39% 26.19% 2,318.45% -36.90% -1.49% 100.00%
ROE 9.62 % 4.78 % -2.69 % -7.18 % 1.30 % 0.89 % -0.02 % -
  QoQ % 101.26% 277.70% 62.53% -652.31% 46.07% 4,550.00% -
  Horiz. % -48,100.00% -23,900.00% 13,450.00% 35,900.00% -6,500.00% -4,450.00% 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 88.22 76.46 46.52 5.05 18.66 18.77 15.11 223.20%
  QoQ % 15.38% 64.36% 821.19% -72.94% -0.59% 24.22% -
  Horiz. % 583.85% 506.02% 307.88% 33.42% 123.49% 124.22% 100.00%
EPS 5.98 2.88 -1.52 -3.94 0.73 0.51 -0.01 -
  QoQ % 107.64% 289.47% 61.42% -639.73% 43.14% 5,200.00% -
  Horiz. % -59,800.00% -28,800.00% 15,200.00% 39,400.00% -7,300.00% -5,100.00% 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 0.6220 0.6023 0.5634 0.5487 0.5621 0.5735 0.5786 4.93%
  QoQ % 3.27% 6.90% 2.68% -2.38% -1.99% -0.88% -
  Horiz. % 107.50% 104.10% 97.37% 94.83% 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 49.01 42.46 25.80 2.80 10.36 10.35 8.38 223.57%
  QoQ % 15.43% 64.57% 821.43% -72.97% 0.10% 23.51% -
  Horiz. % 584.84% 506.68% 307.88% 33.41% 123.63% 123.51% 100.00%
EPS 3.32 1.60 -0.84 -2.18 0.41 0.28 -0.01 -
  QoQ % 107.50% 290.48% 61.47% -631.71% 46.43% 2,900.00% -
  Horiz. % -33,200.00% -16,000.00% 8,400.00% 21,800.00% -4,100.00% -2,800.00% 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 0.3456 0.3345 0.3124 0.3041 0.3121 0.3162 0.3211 5.01%
  QoQ % 3.32% 7.07% 2.73% -2.56% -1.30% -1.53% -
  Horiz. % 107.63% 104.17% 97.29% 94.71% 97.20% 98.47% 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 0.35 0.33 0.54 4.55 1.07 1.17 1.52 -62.33%
  QoQ % 6.06% -38.89% -88.13% 325.23% -8.55% -23.03% -
  Horiz. % 23.03% 21.71% 35.53% 299.34% 70.39% 76.97% 100.00%
P/EPS 5.18 8.68 -16.47 -5.84 27.35 43.17 -1,658.54 -
  QoQ % -40.32% 152.70% -182.02% -121.35% -36.65% 102.60% -
  Horiz. % -0.31% -0.52% 0.99% 0.35% -1.65% -2.60% 100.00%
EY 19.29 11.52 -6.07 -17.13 3.66 2.32 -0.06 -
  QoQ % 67.45% 289.79% 64.57% -568.03% 57.76% 3,966.67% -
  Horiz. % -32,150.00% -19,200.00% 10,116.67% 28,550.00% -6,100.00% -3,866.67% 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 0.42 0.36 0.38 0.40 15.99%
  QoQ % 19.05% -4.55% 4.76% 16.67% -5.26% -5.00% -
  Horiz. % 125.00% 105.00% 110.00% 105.00% 90.00% 95.00% 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 0.39 0.35 0.52 4.95 1.07 1.01 1.46 -58.42%
  QoQ % 11.43% -32.69% -89.49% 362.62% 5.94% -30.82% -
  Horiz. % 26.71% 23.97% 35.62% 339.04% 73.29% 69.18% 100.00%
P/EPS 5.68 9.37 -15.82 -6.34 27.35 37.28 -1,586.43 -
  QoQ % -39.38% 159.23% -149.53% -123.18% -26.64% 102.35% -
  Horiz. % -0.36% -0.59% 1.00% 0.40% -1.72% -2.35% 100.00%
EY 17.59 10.67 -6.32 -15.76 3.66 2.68 -0.06 -
  QoQ % 64.85% 268.83% 59.90% -530.60% 36.57% 4,566.67% -
  Horiz. % -29,316.67% -17,783.33% 10,533.33% 26,266.67% -6,100.00% -4,466.67% 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 0.46 0.36 0.33 0.38 27.87%
  QoQ % 22.22% 4.65% -6.52% 27.78% 9.09% -13.16% -
  Horiz. % 144.74% 118.42% 113.16% 121.05% 94.74% 86.84% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers