[MENANG] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 337.18%
YoY- 182.92%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 30,030 70,232 68,911 74,543 66,754 62,591 80,897 -48.25%
PBT 29,160 10,831 15,112 20,885 10,401 15,657 11,776 82.72%
Tax 745 -4,866 -1,883 -4,228 -3,610 -3,829 -4,005 -
NP 29,905 5,965 13,229 16,657 6,791 11,828 7,771 144.96%
-
NP to SH 29,620 1,703 7,847 11,393 2,606 7,458 3,244 335.09%
-
Tax Rate -2.55% 44.93% 12.46% 20.24% 34.71% 24.46% 34.01% -
Total Cost 125 64,267 55,682 57,886 59,963 50,763 73,126 -98.55%
-
Net Worth 236,096 205,690 204,363 199,715 188,310 185,692 178,240 20.54%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 236,096 205,690 204,363 199,715 188,310 185,692 178,240 20.54%
NOSH 267,107 266,093 267,107 267,107 267,107 267,107 267,107 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 99.58% 8.49% 19.20% 22.35% 10.17% 18.90% 9.61% -
ROE 12.55% 0.83% 3.84% 5.70% 1.38% 4.02% 1.82% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.24 26.39 25.80 27.91 24.99 23.43 30.29 -48.26%
EPS 11.09 0.64 2.94 4.27 0.98 2.79 1.21 336.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8839 0.773 0.7651 0.7477 0.705 0.6952 0.6673 20.54%
Adjusted Per Share Value based on latest NOSH - 267,107
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.29 10.04 9.85 10.65 9.54 8.95 11.56 -48.26%
EPS 4.23 0.24 1.12 1.63 0.37 1.07 0.46 337.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3375 0.294 0.2921 0.2855 0.2692 0.2654 0.2548 20.54%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.65 0.93 1.28 0.86 0.64 0.48 0.35 -
P/RPS 5.78 3.52 4.96 3.08 2.56 2.05 1.16 190.87%
P/EPS 5.86 145.31 43.57 20.16 65.60 17.19 28.82 -65.32%
EY 17.06 0.69 2.30 4.96 1.52 5.82 3.47 188.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.20 1.67 1.15 0.91 0.69 0.52 26.43%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 13/11/14 29/08/14 29/05/14 25/02/14 22/11/13 22/08/13 -
Price 0.85 0.895 1.05 1.06 0.90 0.655 0.36 -
P/RPS 7.56 3.39 4.07 3.80 3.60 2.80 1.19 241.86%
P/EPS 7.67 139.84 35.74 24.85 92.25 23.46 29.64 -59.29%
EY 13.05 0.72 2.80 4.02 1.08 4.26 3.37 145.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.16 1.37 1.42 1.28 0.94 0.54 46.59%

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