[MENANG] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 1739.17%
YoY- 211.22%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 41,254 276,622 208,044 100,261 70,232 272,800 203,889 -65.50%
PBT 9,508 72,040 65,896 39,989 10,831 62,056 46,945 -65.47%
Tax -2,733 -5,486 -5,663 -4,122 -4,866 -13,550 -11,667 -61.96%
NP 6,775 66,554 60,233 35,867 5,965 48,506 35,278 -66.67%
-
NP to SH 4,102 55,111 52,108 31,321 1,703 29,305 21,459 -66.78%
-
Tax Rate 28.74% 7.62% 8.59% 10.31% 44.93% 21.84% 24.85% -
Total Cost 34,479 210,068 147,811 64,394 64,267 224,294 168,611 -65.25%
-
Net Worth 263,247 259,922 256,877 236,096 205,690 204,363 199,715 20.19%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 263,247 259,922 256,877 236,096 205,690 204,363 199,715 20.19%
NOSH 266,363 267,134 267,107 267,107 266,093 267,107 267,107 -0.18%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.42% 24.06% 28.95% 35.77% 8.49% 17.78% 17.30% -
ROE 1.56% 21.20% 20.29% 13.27% 0.83% 14.34% 10.74% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 15.49 103.55 77.89 37.54 26.39 102.13 76.33 -65.43%
EPS 1.54 20.63 19.51 11.73 0.64 10.97 8.03 -66.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9883 0.973 0.9617 0.8839 0.773 0.7651 0.7477 20.42%
Adjusted Per Share Value based on latest NOSH - 267,107
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.95 39.90 30.01 14.46 10.13 39.35 29.41 -65.50%
EPS 0.59 7.95 7.52 4.52 0.25 4.23 3.10 -66.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3797 0.3749 0.3705 0.3406 0.2967 0.2948 0.2881 20.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.60 0.795 0.825 0.65 0.93 1.28 0.86 -
P/RPS 3.87 0.77 1.06 1.73 3.52 1.25 1.13 127.03%
P/EPS 38.96 3.85 4.23 5.54 145.31 11.67 10.70 136.49%
EY 2.57 25.95 23.65 18.04 0.69 8.57 9.34 -57.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.82 0.86 0.74 1.20 1.67 1.15 -34.44%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 21/05/15 26/02/15 13/11/14 29/08/14 29/05/14 -
Price 0.78 0.58 0.88 0.85 0.895 1.05 1.06 -
P/RPS 5.04 0.56 1.13 2.26 3.39 1.03 1.39 135.83%
P/EPS 50.65 2.81 4.51 7.25 139.84 9.57 13.19 145.01%
EY 1.97 35.57 22.17 13.80 0.72 10.45 7.58 -59.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.92 0.96 1.16 1.37 1.42 -32.33%

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