[MENANG] QoQ Quarter Result on 30-Sep-2014 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -78.3%
YoY- -77.17%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 68,578 107,783 30,030 70,232 68,911 74,543 66,754 1.81%
PBT 2,473 25,908 29,160 10,831 15,112 20,885 10,401 -61.72%
Tax 178 -1,540 745 -4,866 -1,883 -4,228 -3,610 -
NP 2,651 24,368 29,905 5,965 13,229 16,657 6,791 -46.67%
-
NP to SH 1,130 20,788 29,620 1,703 7,847 11,393 2,606 -42.79%
-
Tax Rate -7.20% 5.94% -2.55% 44.93% 12.46% 20.24% 34.71% -
Total Cost 65,927 83,415 125 64,267 55,682 57,886 59,963 6.54%
-
Net Worth 261,783 256,877 236,096 205,690 204,363 199,715 188,310 24.63%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 261,783 256,877 236,096 205,690 204,363 199,715 188,310 24.63%
NOSH 269,047 267,107 267,107 266,093 267,107 267,107 267,107 0.48%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.87% 22.61% 99.58% 8.49% 19.20% 22.35% 10.17% -
ROE 0.43% 8.09% 12.55% 0.83% 3.84% 5.70% 1.38% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.49 40.35 11.24 26.39 25.80 27.91 24.99 1.33%
EPS 0.42 7.78 11.09 0.64 2.94 4.27 0.98 -43.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.973 0.9617 0.8839 0.773 0.7651 0.7477 0.705 24.03%
Adjusted Per Share Value based on latest NOSH - 266,093
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.80 15.41 4.29 10.04 9.85 10.65 9.54 1.81%
EPS 0.16 2.97 4.23 0.24 1.12 1.63 0.37 -42.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3742 0.3672 0.3375 0.294 0.2921 0.2855 0.2692 24.62%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.795 0.825 0.65 0.93 1.28 0.86 0.64 -
P/RPS 3.12 2.04 5.78 3.52 4.96 3.08 2.56 14.13%
P/EPS 189.29 10.60 5.86 145.31 43.57 20.16 65.60 103.07%
EY 0.53 9.43 17.06 0.69 2.30 4.96 1.52 -50.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.74 1.20 1.67 1.15 0.91 -6.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 26/02/15 13/11/14 29/08/14 29/05/14 25/02/14 -
Price 0.58 0.88 0.85 0.895 1.05 1.06 0.90 -
P/RPS 2.28 2.18 7.56 3.39 4.07 3.80 3.60 -26.31%
P/EPS 138.10 11.31 7.67 139.84 35.74 24.85 92.25 30.96%
EY 0.72 8.84 13.05 0.72 2.80 4.02 1.08 -23.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.92 0.96 1.16 1.37 1.42 1.28 -39.74%

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