[MENANG] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 61.47%
YoY- -10835.14%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 310,118 235,633 204,129 124,026 13,462 49,818 49,763 236.77%
PBT 64,561 46,632 35,413 2,286 -10,480 624 24 18784.81%
Tax -21,328 -16,577 -15,636 -3,382 -7 -7 0 -
NP 43,233 30,055 19,777 -1,096 -10,487 617 24 14372.29%
-
NP to SH 24,413 15,976 7,692 -4,046 -10,500 1,952 1,351 582.60%
-
Tax Rate 33.04% 35.55% 44.15% 147.94% - 1.12% 0.00% -
Total Cost 266,885 205,578 184,352 125,122 23,949 49,201 49,739 204.93%
-
Net Worth 170,975 166,140 160,809 150,214 146,198 150,041 152,033 8.10%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 170,975 166,140 160,809 150,214 146,198 150,041 152,033 8.10%
NOSH 267,107 267,107 266,992 266,621 266,444 266,929 265,098 0.50%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.94% 12.76% 9.69% -0.88% -77.90% 1.24% 0.05% -
ROE 14.28% 9.62% 4.78% -2.69% -7.18% 1.30% 0.89% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 116.10 88.22 76.46 46.52 5.05 18.66 18.77 235.10%
EPS 9.14 5.98 2.88 -1.52 -3.94 0.73 0.51 578.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6401 0.622 0.6023 0.5634 0.5487 0.5621 0.5735 7.56%
Adjusted Per Share Value based on latest NOSH - 266,621
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.67 33.18 28.74 17.46 1.90 7.01 7.01 236.69%
EPS 3.44 2.25 1.08 -0.57 -1.48 0.27 0.19 583.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2407 0.2339 0.2264 0.2115 0.2059 0.2113 0.2141 8.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.31 0.25 0.25 0.23 0.20 0.22 -
P/RPS 0.27 0.35 0.33 0.54 4.55 1.07 1.17 -62.20%
P/EPS 3.39 5.18 8.68 -16.47 -5.84 27.35 43.17 -81.52%
EY 29.48 19.29 11.52 -6.07 -17.13 3.66 2.32 440.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.42 0.44 0.42 0.36 0.38 16.76%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 30/11/12 30/08/12 29/05/12 29/02/12 25/11/11 10/08/11 -
Price 0.34 0.34 0.27 0.24 0.25 0.20 0.19 -
P/RPS 0.29 0.39 0.35 0.52 4.95 1.07 1.01 -56.31%
P/EPS 3.72 5.68 9.37 -15.82 -6.34 27.35 37.28 -78.33%
EY 26.88 17.59 10.67 -6.32 -15.76 3.66 2.68 361.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.45 0.43 0.46 0.36 0.33 36.94%

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