[MENANG] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
18-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 11.08%
YoY- -70.9%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 97,736 186,134 183,390 180,756 165,016 276,622 277,392 -50.01%
PBT 16,408 50,492 34,776 45,402 38,032 72,040 87,861 -67.22%
Tax -8,912 -11,209 -10,290 -12,618 -10,932 -5,486 -7,550 11.65%
NP 7,496 39,283 24,485 32,784 27,100 66,554 80,310 -79.33%
-
NP to SH 2,464 32,224 14,034 18,226 16,408 55,111 69,477 -89.13%
-
Tax Rate 54.31% 22.20% 29.59% 27.79% 28.74% 7.62% 8.59% -
Total Cost 90,240 146,851 158,905 147,972 137,916 210,068 197,081 -40.50%
-
Net Worth 293,497 292,295 270,470 269,003 263,247 259,922 256,877 9.26%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 293,497 292,295 270,470 269,003 263,247 259,922 256,877 9.26%
NOSH 267,107 267,107 267,157 267,107 266,363 267,134 267,107 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 7.67% 21.10% 13.35% 18.14% 16.42% 24.06% 28.95% -
ROE 0.84% 11.02% 5.19% 6.78% 6.23% 21.20% 27.05% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 36.59 69.69 68.65 67.67 61.95 103.55 103.85 -50.02%
EPS 0.92 12.06 5.25 6.82 6.16 20.63 26.01 -89.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0988 1.0943 1.0124 1.0071 0.9883 0.973 0.9617 9.26%
Adjusted Per Share Value based on latest NOSH - 267,107
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.93 26.53 26.14 25.76 23.52 39.43 39.54 -50.02%
EPS 0.35 4.59 2.00 2.60 2.34 7.86 9.90 -89.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4183 0.4166 0.3855 0.3834 0.3752 0.3705 0.3661 9.26%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.895 0.90 0.67 0.75 0.60 0.795 0.825 -
P/RPS 2.45 1.29 0.98 1.11 0.97 0.77 0.79 112.22%
P/EPS 97.02 7.46 12.75 10.99 9.74 3.85 3.17 872.36%
EY 1.03 13.40 7.84 9.10 10.27 25.95 31.53 -89.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.66 0.74 0.61 0.82 0.86 -3.90%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 26/05/16 18/02/16 27/11/15 26/08/15 21/05/15 -
Price 0.76 0.86 0.825 0.68 0.78 0.58 0.88 -
P/RPS 2.08 1.23 1.20 1.00 1.26 0.56 0.85 81.29%
P/EPS 82.39 7.13 15.70 9.97 12.66 2.81 3.38 735.81%
EY 1.21 14.03 6.37 10.03 7.90 35.57 29.56 -88.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 0.81 0.68 0.79 0.60 0.92 -17.40%

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