[MENANG] QoQ 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- -29.82%
YoY- 82.46%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 49,124 41,254 68,578 107,783 30,030 70,232 68,911 -20.15%
PBT 13,192 9,508 2,473 25,908 29,160 10,831 15,112 -8.63%
Tax -3,576 -2,733 178 -1,540 745 -4,866 -1,883 53.17%
NP 9,616 6,775 2,651 24,368 29,905 5,965 13,229 -19.10%
-
NP to SH 5,010 4,102 1,130 20,788 29,620 1,703 7,847 -25.79%
-
Tax Rate 27.11% 28.74% -7.20% 5.94% -2.55% 44.93% 12.46% -
Total Cost 39,508 34,479 65,927 83,415 125 64,267 55,682 -20.39%
-
Net Worth 269,003 263,247 261,783 256,877 236,096 205,690 204,363 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 269,003 263,247 261,783 256,877 236,096 205,690 204,363 20.04%
NOSH 267,107 266,363 269,047 267,107 267,107 266,093 267,107 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 19.57% 16.42% 3.87% 22.61% 99.58% 8.49% 19.20% -
ROE 1.86% 1.56% 0.43% 8.09% 12.55% 0.83% 3.84% -
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 18.39 15.49 25.49 40.35 11.24 26.39 25.80 -20.15%
EPS 1.88 1.54 0.42 7.78 11.09 0.64 2.94 -25.71%
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 7.02 5.90 9.80 15.41 4.29 10.04 9.85 -20.16%
EPS 0.72 0.59 0.16 2.97 4.23 0.24 1.12 -25.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3845 0.3763 0.3742 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 4.08 3.87 3.12 2.04 5.78 3.52 4.96 -12.17%
P/EPS 39.99 38.96 189.29 10.60 5.86 145.31 43.57 -5.54%
EY 2.50 2.57 0.53 9.43 17.06 0.69 2.30 5.70%
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 3.70 5.04 2.28 2.18 7.56 3.39 4.07 -6.14%
P/EPS 36.25 50.65 138.10 11.31 7.67 139.84 35.74 0.94%
EY 2.76 1.97 0.72 8.84 13.05 0.72 2.80 -0.95%
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