[MENANG] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 66.37%
YoY- 142.83%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 90,378 41,254 276,622 208,044 100,261 70,232 272,800 -52.02%
PBT 22,701 9,508 72,040 65,896 39,989 10,831 62,056 -48.75%
Tax -6,309 -2,733 -5,486 -5,663 -4,122 -4,866 -13,550 -39.84%
NP 16,392 6,775 66,554 60,233 35,867 5,965 48,506 -51.38%
-
NP to SH 9,113 4,102 55,111 52,108 31,321 1,703 29,305 -54.00%
-
Tax Rate 27.79% 28.74% 7.62% 8.59% 10.31% 44.93% 21.84% -
Total Cost 73,986 34,479 210,068 147,811 64,394 64,267 224,294 -52.16%
-
Net Worth 269,003 263,247 259,922 256,877 236,096 205,690 204,363 20.04%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 269,003 263,247 259,922 256,877 236,096 205,690 204,363 20.04%
NOSH 267,107 266,363 267,134 267,107 267,107 266,093 267,107 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 18.14% 16.42% 24.06% 28.95% 35.77% 8.49% 17.78% -
ROE 3.39% 1.56% 21.20% 20.29% 13.27% 0.83% 14.34% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 33.84 15.49 103.55 77.89 37.54 26.39 102.13 -52.02%
EPS 3.41 1.54 20.63 19.51 11.73 0.64 10.97 -54.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0071 0.9883 0.973 0.9617 0.8839 0.773 0.7651 20.04%
Adjusted Per Share Value based on latest NOSH - 267,107
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.92 5.90 39.54 29.74 14.33 10.04 38.99 -52.01%
EPS 1.30 0.59 7.88 7.45 4.48 0.24 4.19 -54.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3845 0.3763 0.3715 0.3672 0.3375 0.294 0.2921 20.04%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.75 0.60 0.795 0.825 0.65 0.93 1.28 -
P/RPS 2.22 3.87 0.77 1.06 1.73 3.52 1.25 46.50%
P/EPS 21.98 38.96 3.85 4.23 5.54 145.31 11.67 52.33%
EY 4.55 2.57 25.95 23.65 18.04 0.69 8.57 -34.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.82 0.86 0.74 1.20 1.67 -41.79%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 18/02/16 27/11/15 26/08/15 21/05/15 26/02/15 13/11/14 29/08/14 -
Price 0.68 0.78 0.58 0.88 0.85 0.895 1.05 -
P/RPS 2.01 5.04 0.56 1.13 2.26 3.39 1.03 55.97%
P/EPS 19.93 50.65 2.81 4.51 7.25 139.84 9.57 62.86%
EY 5.02 1.97 35.57 22.17 13.80 0.72 10.45 -38.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.60 0.92 0.96 1.16 1.37 -37.23%

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