[MENANG] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 710.49%
YoY- -71.23%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 42,468 42,764 92,520 92,572 93,272 109,569 109,966 -46.93%
PBT 7,408 28,542 6,848 3,748 6,376 9,058 14,553 -36.22%
Tax 940 -15,900 7,506 7,204 -3,360 -1,563 -5,821 -
NP 8,348 12,642 14,354 10,952 3,016 7,495 8,732 -2.95%
-
NP to SH 3,880 13,642 7,136 5,252 648 11,313 12,928 -55.14%
-
Tax Rate -12.69% 55.71% -109.61% -192.21% 52.70% 17.26% 40.00% -
Total Cost 34,120 30,122 78,165 81,620 90,256 102,074 101,234 -51.53%
-
Net Worth 317,322 317,322 309,533 306,826 304,368 304,208 302,579 3.21%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 317,322 317,322 309,533 306,826 304,368 304,208 302,579 3.21%
NOSH 480,792 480,789 480,789 267,107 267,107 267,107 267,107 47.91%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 19.66% 29.56% 15.52% 11.83% 3.23% 6.84% 7.94% -
ROE 1.22% 4.30% 2.31% 1.71% 0.21% 3.72% 4.27% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.83 8.89 19.24 34.66 34.92 41.02 41.17 -64.13%
EPS 0.80 2.84 1.48 1.96 0.24 4.24 4.84 -69.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.6438 1.1487 1.1395 1.1389 1.1328 -30.21%
Adjusted Per Share Value based on latest NOSH - 267,107
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.98 6.02 13.03 13.03 13.13 15.43 15.48 -46.92%
EPS 0.55 1.92 1.00 0.74 0.09 1.59 1.82 -54.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4468 0.4468 0.4358 0.432 0.4286 0.4283 0.426 3.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.405 0.44 0.405 0.875 0.91 0.93 0.805 -
P/RPS 4.59 4.95 2.10 2.52 2.61 2.27 1.96 76.25%
P/EPS 50.19 15.51 27.29 44.50 375.10 21.96 16.63 108.70%
EY 1.99 6.45 3.66 2.25 0.27 4.55 6.01 -52.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.63 0.76 0.80 0.82 0.71 -9.61%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 30/08/18 28/05/18 27/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.40 0.425 0.415 0.45 0.865 0.865 0.965 -
P/RPS 4.53 4.78 2.16 1.30 2.48 2.11 2.34 55.26%
P/EPS 49.57 14.98 27.96 22.89 356.56 20.42 19.94 83.40%
EY 2.02 6.68 3.58 4.37 0.28 4.90 5.02 -45.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.64 0.64 0.39 0.76 0.76 0.85 -19.82%

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