Highlights

[MENANG] YoY Quarter Result on 2011-09-30 [#1]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -125.07%    YoY -     16.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 70,232 62,591 32,505 1,001 1,122 7,195 1,661 77.84%
  YoY % 12.21% 92.56% 3,147.25% -10.78% -84.41% 333.17% -
  Horiz. % 4,228.30% 3,768.27% 1,956.95% 60.26% 67.55% 433.17% 100.00%
PBT 10,831 15,657 8,175 -3,044 -1,998 -3,054 -3,633 -
  YoY % -30.82% 91.52% 368.56% -52.35% 34.58% 15.94% -
  Horiz. % -298.13% -430.97% -225.02% 83.79% 55.00% 84.06% 100.00%
Tax -4,866 -3,829 -948 -7 0 0 0 -
  YoY % -27.08% -303.90% -13,442.86% 0.00% 0.00% 0.00% -
  Horiz. % 69,514.29% 54,700.00% 13,542.86% 100.00% - - -
NP 5,965 11,828 7,227 -3,051 -1,998 -3,054 -3,633 -
  YoY % -49.57% 63.66% 336.87% -52.70% 34.58% 15.94% -
  Horiz. % -164.19% -325.57% -198.93% 83.98% 55.00% 84.06% 100.00%
NP to SH 1,703 7,458 5,241 -3,043 -1,998 -3,054 -3,633 -
  YoY % -77.17% 42.30% 272.23% -52.30% 34.58% 15.94% -
  Horiz. % -46.88% -205.28% -144.26% 83.76% 55.00% 84.06% 100.00%
Tax Rate 44.93 % 24.46 % 11.60 % - % - % - % - % -
  YoY % 83.69% 110.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 387.33% 210.86% 100.00% - - - -
Total Cost 64,267 50,763 25,278 4,052 3,120 10,249 5,294 46.79%
  YoY % 26.60% 100.82% 523.84% 29.87% -69.56% 93.60% -
  Horiz. % 1,213.96% 958.88% 477.48% 76.54% 58.93% 193.60% 100.00%
Net Worth 205,690 185,692 166,140 150,041 154,165 150,422 166,637 3.29%
  YoY % 10.77% 11.77% 10.73% -2.68% 2.49% -9.73% -
  Horiz. % 123.44% 111.44% 99.70% 90.04% 92.52% 90.27% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 205,690 185,692 166,140 150,041 154,165 150,422 166,637 3.29%
  YoY % 10.77% 11.77% 10.73% -2.68% 2.49% -9.73% -
  Horiz. % 123.44% 111.44% 99.70% 90.04% 92.52% 90.27% 100.00%
NOSH 266,093 267,107 267,107 266,929 266,400 267,894 267,132 -0.06%
  YoY % -0.38% 0.00% 0.07% 0.20% -0.56% 0.29% -
  Horiz. % 99.61% 99.99% 99.99% 99.92% 99.73% 100.29% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 8.49 % 18.90 % 22.23 % -304.80 % -178.07 % -42.45 % -218.72 % -
  YoY % -55.08% -14.98% 107.29% -71.17% -319.48% 80.59% -
  Horiz. % -3.88% -8.64% -10.16% 139.36% 81.41% 19.41% 100.00%
ROE 0.83 % 4.02 % 3.15 % -2.03 % -1.30 % -2.03 % -2.18 % -
  YoY % -79.35% 27.62% 255.17% -56.15% 35.96% 6.88% -
  Horiz. % -38.07% -184.40% -144.50% 93.12% 59.63% 93.12% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 26.39 23.43 12.17 0.38 0.42 2.69 0.62 78.02%
  YoY % 12.63% 92.52% 3,102.63% -9.52% -84.39% 333.87% -
  Horiz. % 4,256.45% 3,779.03% 1,962.90% 61.29% 67.74% 433.87% 100.00%
EPS 0.64 2.79 1.96 -1.14 -0.75 -1.14 -1.36 -
  YoY % -77.06% 42.35% 271.93% -52.00% 34.21% 16.18% -
  Horiz. % -47.06% -205.15% -144.12% 83.82% 55.15% 83.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7730 0.6952 0.6220 0.5621 0.5787 0.5615 0.6238 3.35%
  YoY % 11.19% 11.77% 10.66% -2.87% 3.06% -9.99% -
  Horiz. % 123.92% 111.45% 99.71% 90.11% 92.77% 90.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 14.61 13.02 6.76 0.21 0.23 1.50 0.35 77.49%
  YoY % 12.21% 92.60% 3,119.05% -8.70% -84.67% 328.57% -
  Horiz. % 4,174.29% 3,720.00% 1,931.43% 60.00% 65.71% 428.57% 100.00%
EPS 0.35 1.55 1.09 -0.63 -0.42 -0.64 -0.76 -
  YoY % -77.42% 42.20% 273.02% -50.00% 34.38% 15.79% -
  Horiz. % -46.05% -203.95% -143.42% 82.89% 55.26% 84.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4278 0.3862 0.3456 0.3121 0.3206 0.3129 0.3466 3.29%
  YoY % 10.77% 11.75% 10.73% -2.65% 2.46% -9.72% -
  Horiz. % 123.43% 111.43% 99.71% 90.05% 92.50% 90.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 31/03/09 31/03/08 -
Price 0.9300 0.4800 0.3100 0.2000 0.2700 0.1700 0.2300 -
P/RPS 3.52 2.05 2.55 0.00 64.11 6.33 36.99 -30.35%
  YoY % 71.71% -19.61% 0.00% 0.00% 912.80% -82.89% -
  Horiz. % 9.52% 5.54% 6.89% 0.00% 173.32% 17.11% 100.00%
P/EPS 145.31 17.19 15.80 0.00 -36.00 -14.91 -16.91 -
  YoY % 745.32% 8.80% 0.00% 0.00% -141.45% 11.83% -
  Horiz. % -859.31% -101.66% -93.44% -0.00% 212.89% 88.17% 100.00%
EY 0.69 5.82 6.33 0.00 -2.78 -6.71 -5.91 -
  YoY % -88.14% -8.06% 0.00% 0.00% 58.57% -13.54% -
  Horiz. % -11.68% -98.48% -107.11% -0.00% 47.04% 113.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.20 0.69 0.50 0.00 0.47 0.30 0.37 19.83%
  YoY % 73.91% 38.00% 0.00% 0.00% 56.67% -18.92% -
  Horiz. % 324.32% 186.49% 135.14% 0.00% 127.03% 81.08% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 CAGR
Date 13/11/14 22/11/13 30/11/12 25/11/11 26/05/10 13/05/09 25/04/08 -
Price 0.8950 0.6550 0.3400 0.2000 0.2300 0.2500 0.2500 -
P/RPS 3.39 2.80 2.79 0.00 54.61 9.31 40.21 -31.63%
  YoY % 21.07% 0.36% 0.00% 0.00% 486.57% -76.85% -
  Horiz. % 8.43% 6.96% 6.94% 0.00% 135.81% 23.15% 100.00%
P/EPS 139.84 23.46 17.33 0.00 -30.67 -21.93 -18.38 -
  YoY % 496.08% 35.37% 0.00% 0.00% -39.85% -19.31% -
  Horiz. % -760.83% -127.64% -94.29% -0.00% 166.87% 119.31% 100.00%
EY 0.72 4.26 5.77 0.00 -3.26 -4.56 -5.44 -
  YoY % -83.10% -26.17% 0.00% 0.00% 28.51% 16.18% -
  Horiz. % -13.24% -78.31% -106.07% -0.00% 59.93% 83.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.16 0.94 0.55 0.00 0.40 0.45 0.40 17.79%
  YoY % 23.40% 70.91% 0.00% 0.00% -11.11% 12.50% -
  Horiz. % 290.00% 235.00% 137.50% 0.00% 100.00% 112.50% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers