[MENANG] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -23.0%
YoY- -79.8%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 109,184 97,736 186,134 183,390 180,756 165,016 276,622 -46.04%
PBT 19,134 16,408 50,492 34,776 45,402 38,032 72,040 -58.51%
Tax -7,854 -8,912 -11,209 -10,290 -12,618 -10,932 -5,486 26.88%
NP 11,280 7,496 39,283 24,485 32,784 27,100 66,554 -69.20%
-
NP to SH 18,252 2,464 32,224 14,034 18,226 16,408 55,111 -51.97%
-
Tax Rate 41.05% 54.31% 22.20% 29.59% 27.79% 28.74% 7.62% -
Total Cost 97,904 90,240 146,851 158,905 147,972 137,916 210,068 -39.74%
-
Net Worth 302,018 293,497 292,295 270,470 269,003 263,247 259,922 10.47%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 302,018 293,497 292,295 270,470 269,003 263,247 259,922 10.47%
NOSH 267,107 267,107 267,107 267,157 267,107 266,363 267,134 -0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.33% 7.67% 21.10% 13.35% 18.14% 16.42% 24.06% -
ROE 6.04% 0.84% 11.02% 5.19% 6.78% 6.23% 21.20% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 40.88 36.59 69.69 68.65 67.67 61.95 103.55 -46.03%
EPS 6.84 0.92 12.06 5.25 6.82 6.16 20.63 -51.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1307 1.0988 1.0943 1.0124 1.0071 0.9883 0.973 10.48%
Adjusted Per Share Value based on latest NOSH - 267,107
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 15.37 13.76 26.21 25.82 25.45 23.24 38.95 -46.04%
EPS 2.57 0.35 4.54 1.98 2.57 2.31 7.76 -51.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4253 0.4133 0.4116 0.3808 0.3788 0.3707 0.366 10.47%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.80 0.895 0.90 0.67 0.75 0.60 0.795 -
P/RPS 1.96 2.45 1.29 0.98 1.11 0.97 0.77 85.90%
P/EPS 11.71 97.02 7.46 12.75 10.99 9.74 3.85 109.21%
EY 8.54 1.03 13.40 7.84 9.10 10.27 25.95 -52.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.81 0.82 0.66 0.74 0.61 0.82 -9.11%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 30/08/16 26/05/16 18/02/16 27/11/15 26/08/15 -
Price 0.795 0.76 0.86 0.825 0.68 0.78 0.58 -
P/RPS 1.94 2.08 1.23 1.20 1.00 1.26 0.56 128.09%
P/EPS 11.63 82.39 7.13 15.70 9.97 12.66 2.81 156.67%
EY 8.60 1.21 14.03 6.37 10.03 7.90 35.57 -61.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.79 0.81 0.68 0.79 0.60 10.77%

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