[MENANG] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -29.17%
YoY- -7.89%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 92,572 93,272 109,569 109,966 109,184 97,736 186,134 -37.14%
PBT 3,748 6,376 9,058 14,553 19,134 16,408 50,492 -82.25%
Tax 7,204 -3,360 -1,563 -5,821 -7,854 -8,912 -11,209 -
NP 10,952 3,016 7,495 8,732 11,280 7,496 39,283 -57.22%
-
NP to SH 5,252 648 11,313 12,928 18,252 2,464 32,224 -70.06%
-
Tax Rate -192.21% 52.70% 17.26% 40.00% 41.05% 54.31% 22.20% -
Total Cost 81,620 90,256 102,074 101,234 97,904 90,240 146,851 -32.32%
-
Net Worth 306,826 304,368 304,208 302,579 302,018 293,497 292,295 3.27%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 306,826 304,368 304,208 302,579 302,018 293,497 292,295 3.27%
NOSH 267,107 267,107 267,107 267,107 267,107 267,107 267,107 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.83% 3.23% 6.84% 7.94% 10.33% 7.67% 21.10% -
ROE 1.71% 0.21% 3.72% 4.27% 6.04% 0.84% 11.02% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 34.66 34.92 41.02 41.17 40.88 36.59 69.69 -37.14%
EPS 1.96 0.24 4.24 4.84 6.84 0.92 12.06 -70.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1487 1.1395 1.1389 1.1328 1.1307 1.0988 1.0943 3.27%
Adjusted Per Share Value based on latest NOSH - 267,107
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.23 13.33 15.66 15.72 15.61 13.97 26.61 -37.16%
EPS 0.75 0.09 1.62 1.85 2.61 0.35 4.61 -70.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4386 0.4351 0.4348 0.4325 0.4317 0.4195 0.4178 3.28%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.875 0.91 0.93 0.805 0.80 0.895 0.90 -
P/RPS 2.52 2.61 2.27 1.96 1.96 2.45 1.29 56.07%
P/EPS 44.50 375.10 21.96 16.63 11.71 97.02 7.46 227.84%
EY 2.25 0.27 4.55 6.01 8.54 1.03 13.40 -69.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.82 0.71 0.71 0.81 0.82 -4.92%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 30/08/17 31/05/17 27/02/17 30/11/16 30/08/16 -
Price 0.45 0.865 0.865 0.965 0.795 0.76 0.86 -
P/RPS 1.30 2.48 2.11 2.34 1.94 2.08 1.23 3.74%
P/EPS 22.89 356.56 20.42 19.94 11.63 82.39 7.13 117.16%
EY 4.37 0.28 4.90 5.02 8.60 1.21 14.03 -53.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.76 0.76 0.85 0.70 0.69 0.79 -37.45%

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