Highlights

[MENANG] YoY Quarter Result on 2013-09-30 [#1]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 22-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     129.90%    YoY -     42.30%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Revenue 24,434 41,254 70,232 62,591 32,505 1,001 1,122 60.56%
  YoY % -40.77% -41.26% 12.21% 92.56% 3,147.25% -10.78% -
  Horiz. % 2,177.72% 3,676.83% 6,259.54% 5,578.52% 2,897.06% 89.22% 100.00%
PBT 4,102 9,508 10,831 15,657 8,175 -3,044 -1,998 -
  YoY % -56.86% -12.21% -30.82% 91.52% 368.56% -52.35% -
  Horiz. % -205.31% -475.88% -542.09% -783.63% -409.16% 152.35% 100.00%
Tax -2,228 -2,733 -4,866 -3,829 -948 -7 0 -
  YoY % 18.48% 43.83% -27.08% -303.90% -13,442.86% 0.00% -
  Horiz. % 31,828.57% 39,042.86% 69,514.29% 54,700.00% 13,542.86% 100.00% -
NP 1,874 6,775 5,965 11,828 7,227 -3,051 -1,998 -
  YoY % -72.34% 13.58% -49.57% 63.66% 336.87% -52.70% -
  Horiz. % -93.79% -339.09% -298.55% -591.99% -361.71% 152.70% 100.00%
NP to SH 616 4,102 1,703 7,458 5,241 -3,043 -1,998 -
  YoY % -84.98% 140.87% -77.17% 42.30% 272.23% -52.30% -
  Horiz. % -30.83% -205.31% -85.24% -373.27% -262.31% 152.30% 100.00%
Tax Rate 54.31 % 28.74 % 44.93 % 24.46 % 11.60 % - % - % -
  YoY % 88.97% -36.03% 83.69% 110.86% 0.00% 0.00% -
  Horiz. % 468.19% 247.76% 387.33% 210.86% 100.00% - -
Total Cost 22,560 34,479 64,267 50,763 25,278 4,052 3,120 35.53%
  YoY % -34.57% -46.35% 26.60% 100.82% 523.84% 29.87% -
  Horiz. % 723.08% 1,105.10% 2,059.84% 1,627.02% 810.19% 129.87% 100.00%
Net Worth 293,497 263,247 205,690 185,692 166,140 150,041 154,165 10.40%
  YoY % 11.49% 27.98% 10.77% 11.77% 10.73% -2.68% -
  Horiz. % 190.38% 170.76% 133.42% 120.45% 107.77% 97.32% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Net Worth 293,497 263,247 205,690 185,692 166,140 150,041 154,165 10.40%
  YoY % 11.49% 27.98% 10.77% 11.77% 10.73% -2.68% -
  Horiz. % 190.38% 170.76% 133.42% 120.45% 107.77% 97.32% 100.00%
NOSH 267,107 266,363 266,093 267,107 267,107 266,929 266,400 0.04%
  YoY % 0.28% 0.10% -0.38% 0.00% 0.07% 0.20% -
  Horiz. % 100.27% 99.99% 99.89% 100.27% 100.27% 100.20% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
NP Margin 7.67 % 16.42 % 8.49 % 18.90 % 22.23 % -304.80 % -178.07 % -
  YoY % -53.29% 93.40% -55.08% -14.98% 107.29% -71.17% -
  Horiz. % -4.31% -9.22% -4.77% -10.61% -12.48% 171.17% 100.00%
ROE 0.21 % 1.56 % 0.83 % 4.02 % 3.15 % -2.03 % -1.30 % -
  YoY % -86.54% 87.95% -79.35% 27.62% 255.17% -56.15% -
  Horiz. % -16.15% -120.00% -63.85% -309.23% -242.31% 156.15% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
RPS 9.15 15.49 26.39 23.43 12.17 0.38 0.42 60.57%
  YoY % -40.93% -41.30% 12.63% 92.52% 3,102.63% -9.52% -
  Horiz. % 2,178.57% 3,688.10% 6,283.33% 5,578.57% 2,897.62% 90.48% 100.00%
EPS 0.23 1.54 0.64 2.79 1.96 -1.14 -0.75 -
  YoY % -85.06% 140.62% -77.06% 42.35% 271.93% -52.00% -
  Horiz. % -30.67% -205.33% -85.33% -372.00% -261.33% 152.00% 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 1.0988 0.9883 0.7730 0.6952 0.6220 0.5621 0.5787 10.36%
  YoY % 11.18% 27.85% 11.19% 11.77% 10.66% -2.87% -
  Horiz. % 189.87% 170.78% 133.58% 120.13% 107.48% 97.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
RPS 5.08 8.58 14.61 13.02 6.76 0.21 0.23 60.91%
  YoY % -40.79% -41.27% 12.21% 92.60% 3,119.05% -8.70% -
  Horiz. % 2,208.70% 3,730.43% 6,352.17% 5,660.87% 2,939.13% 91.30% 100.00%
EPS 0.13 0.85 0.35 1.55 1.09 -0.63 -0.42 -
  YoY % -84.71% 142.86% -77.42% 42.20% 273.02% -50.00% -
  Horiz. % -30.95% -202.38% -83.33% -369.05% -259.52% 150.00% 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 0.6104 0.5475 0.4278 0.3862 0.3456 0.3121 0.3206 10.40%
  YoY % 11.49% 27.98% 10.77% 11.75% 10.73% -2.65% -
  Horiz. % 190.39% 170.77% 133.44% 120.46% 107.80% 97.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 -
Price 0.8950 0.6000 0.9300 0.4800 0.3100 0.2000 0.2700 -
P/RPS 9.78 3.87 3.52 2.05 2.55 0.00 64.11 -25.10%
  YoY % 152.71% 9.94% 71.71% -19.61% 0.00% 0.00% -
  Horiz. % 15.26% 6.04% 5.49% 3.20% 3.98% 0.00% 100.00%
P/EPS 388.09 38.96 145.31 17.19 15.80 0.00 -36.00 -
  YoY % 896.12% -73.19% 745.32% 8.80% 0.00% 0.00% -
  Horiz. % -1,078.03% -108.22% -403.64% -47.75% -43.89% -0.00% 100.00%
EY 0.26 2.57 0.69 5.82 6.33 0.00 -2.78 -
  YoY % -89.88% 272.46% -88.14% -8.06% 0.00% 0.00% -
  Horiz. % -9.35% -92.45% -24.82% -209.35% -227.70% -0.00% 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 0.81 0.61 1.20 0.69 0.50 0.00 0.47 8.72%
  YoY % 32.79% -49.17% 73.91% 38.00% 0.00% 0.00% -
  Horiz. % 172.34% 129.79% 255.32% 146.81% 106.38% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Date 30/11/16 27/11/15 13/11/14 22/11/13 30/11/12 25/11/11 26/05/10 -
Price 0.7600 0.7800 0.8950 0.6550 0.3400 0.2000 0.2300 -
P/RPS 8.31 5.04 3.39 2.80 2.79 0.00 54.61 -25.12%
  YoY % 64.88% 48.67% 21.07% 0.36% 0.00% 0.00% -
  Horiz. % 15.22% 9.23% 6.21% 5.13% 5.11% 0.00% 100.00%
P/EPS 329.55 50.65 139.84 23.46 17.33 0.00 -30.67 -
  YoY % 550.64% -63.78% 496.08% 35.37% 0.00% 0.00% -
  Horiz. % -1,074.50% -165.15% -455.95% -76.49% -56.50% -0.00% 100.00%
EY 0.30 1.97 0.72 4.26 5.77 0.00 -3.26 -
  YoY % -84.77% 173.61% -83.10% -26.17% 0.00% 0.00% -
  Horiz. % -9.20% -60.43% -22.09% -130.67% -176.99% -0.00% 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 0.69 0.79 1.16 0.94 0.55 0.00 0.40 8.74%
  YoY % -12.66% -31.90% 23.40% 70.91% 0.00% 0.00% -
  Horiz. % 172.50% 197.50% 290.00% 235.00% 137.50% 0.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers