[MENANG] QoQ Cumulative 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- 122.16%
YoY- -70.9%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 24,434 186,134 137,543 90,378 41,254 276,622 208,044 -75.92%
PBT 4,102 50,492 26,082 22,701 9,508 72,040 65,896 -84.21%
Tax -2,228 -11,209 -7,718 -6,309 -2,733 -5,486 -5,663 -46.21%
NP 1,874 39,283 18,364 16,392 6,775 66,554 60,233 -90.04%
-
NP to SH 616 32,224 10,526 9,113 4,102 55,111 52,108 -94.76%
-
Tax Rate 54.31% 22.20% 29.59% 27.79% 28.74% 7.62% 8.59% -
Total Cost 22,560 146,851 119,179 73,986 34,479 210,068 147,811 -71.34%
-
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 0.21% 11.02% 3.89% 3.39% 1.56% 21.20% 20.29% -
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 9.15 69.69 51.48 33.84 15.49 103.55 77.89 -75.92%
EPS 0.23 12.06 3.94 3.41 1.54 20.63 19.51 -94.77%
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 3.44 26.21 19.37 12.73 5.81 38.95 29.29 -75.92%
EPS 0.09 4.54 1.48 1.28 0.58 7.76 7.34 -94.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4133 0.4116 0.3808 0.3788 0.3707 0.366 0.3617 9.27%
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 9.78 1.29 1.30 2.22 3.87 0.77 1.06 338.12%
P/EPS 388.09 7.46 17.01 21.98 38.96 3.85 4.23 1917.52%
EY 0.26 13.40 5.88 4.55 2.57 25.95 23.65 -95.01%
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 8.31 1.23 1.60 2.01 5.04 0.56 1.13 276.79%
P/EPS 329.55 7.13 20.94 19.93 50.65 2.81 4.51 1634.21%
EY 0.30 14.03 4.78 5.02 1.97 35.57 22.17 -94.27%
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