[MENANG] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 446.51%
YoY- 327.74%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Revenue 165,016 280,928 250,364 130,020 17,949 4,488 28,780 30.80%
PBT 38,032 43,324 62,628 32,700 -9,233 -7,992 -12,216 -
Tax -10,932 -19,464 -15,316 -3,792 -9 0 0 -
NP 27,100 23,860 47,312 28,908 -9,242 -7,992 -12,216 -
-
NP to SH 16,408 6,812 29,832 20,964 -9,205 -7,992 -12,216 -
-
Tax Rate 28.74% 44.93% 24.46% 11.60% - - - -
Total Cost 137,916 257,068 203,052 101,112 27,191 12,480 40,996 20.50%
-
Net Worth 263,247 205,690 185,692 166,140 150,416 154,165 150,422 8.98%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Net Worth 263,247 205,690 185,692 166,140 150,416 154,165 150,422 8.98%
NOSH 266,363 266,093 267,107 267,107 267,596 266,400 267,894 -0.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
NP Margin 16.42% 8.49% 18.90% 22.23% -51.49% -178.07% -42.45% -
ROE 6.23% 3.31% 16.07% 12.62% -6.12% -5.18% -8.12% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
RPS 61.95 105.57 93.73 48.68 6.71 1.68 10.74 30.92%
EPS 6.16 2.56 11.16 7.84 -3.44 -3.00 -4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9883 0.773 0.6952 0.622 0.5621 0.5787 0.5615 9.08%
Adjusted Per Share Value based on latest NOSH - 267,107
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
RPS 23.59 40.15 35.79 18.58 2.57 0.64 4.11 30.82%
EPS 2.35 0.97 4.26 3.00 -1.32 -1.14 -1.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3763 0.294 0.2654 0.2375 0.215 0.2204 0.215 8.98%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 31/03/09 -
Price 0.60 0.93 0.48 0.31 0.20 0.27 0.17 -
P/RPS 0.97 0.88 0.51 0.64 0.00 16.03 1.58 -7.22%
P/EPS 9.74 36.33 4.30 3.95 0.00 -9.00 -3.73 -
EY 10.27 2.75 23.27 25.32 0.00 -11.11 -26.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.20 0.69 0.50 0.00 0.47 0.30 11.52%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 CAGR
Date 27/11/15 13/11/14 22/11/13 30/11/12 25/11/11 26/05/10 13/05/09 -
Price 0.78 0.895 0.655 0.34 0.20 0.23 0.25 -
P/RPS 1.26 0.85 0.70 0.70 0.00 13.65 2.33 -9.01%
P/EPS 12.66 34.96 5.86 4.33 0.00 -7.67 -5.48 -
EY 7.90 2.86 17.05 23.08 0.00 -13.04 -18.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.16 0.94 0.55 0.00 0.40 0.45 9.03%

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