[MENANG] QoQ Annualized Quarter Result on 30-Jun-2017 [#4]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -12.49%
YoY- -64.89%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 92,520 92,572 93,272 109,569 109,966 109,184 97,736 -3.59%
PBT 6,848 3,748 6,376 9,058 14,553 19,134 16,408 -44.18%
Tax 7,506 7,204 -3,360 -1,563 -5,821 -7,854 -8,912 -
NP 14,354 10,952 3,016 7,495 8,732 11,280 7,496 54.26%
-
NP to SH 7,136 5,252 648 11,313 12,928 18,252 2,464 103.30%
-
Tax Rate -109.61% -192.21% 52.70% 17.26% 40.00% 41.05% 54.31% -
Total Cost 78,165 81,620 90,256 102,074 101,234 97,904 90,240 -9.14%
-
Net Worth 309,533 306,826 304,368 304,208 302,579 302,018 293,497 3.61%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 309,533 306,826 304,368 304,208 302,579 302,018 293,497 3.61%
NOSH 480,789 267,107 267,107 267,107 267,107 267,107 267,107 48.02%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 15.52% 11.83% 3.23% 6.84% 7.94% 10.33% 7.67% -
ROE 2.31% 1.71% 0.21% 3.72% 4.27% 6.04% 0.84% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 19.24 34.66 34.92 41.02 41.17 40.88 36.59 -34.87%
EPS 1.48 1.96 0.24 4.24 4.84 6.84 0.92 37.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6438 1.1487 1.1395 1.1389 1.1328 1.1307 1.0988 -30.00%
Adjusted Per Share Value based on latest NOSH - 267,107
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 17.63 17.64 17.78 20.88 20.96 20.81 18.63 -3.61%
EPS 1.36 1.00 0.12 2.16 2.46 3.48 0.47 103.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5899 0.5848 0.5801 0.5798 0.5767 0.5756 0.5594 3.60%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.405 0.875 0.91 0.93 0.805 0.80 0.895 -
P/RPS 2.10 2.52 2.61 2.27 1.96 1.96 2.45 -9.77%
P/EPS 27.29 44.50 375.10 21.96 16.63 11.71 97.02 -57.10%
EY 3.66 2.25 0.27 4.55 6.01 8.54 1.03 133.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.76 0.80 0.82 0.71 0.71 0.81 -15.43%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 30/11/17 30/08/17 31/05/17 27/02/17 30/11/16 -
Price 0.415 0.45 0.865 0.865 0.965 0.795 0.76 -
P/RPS 2.16 1.30 2.48 2.11 2.34 1.94 2.08 2.55%
P/EPS 27.96 22.89 356.56 20.42 19.94 11.63 82.39 -51.37%
EY 3.58 4.37 0.28 4.90 5.02 8.60 1.21 106.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.39 0.76 0.76 0.85 0.70 0.69 -4.89%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment