[MENANG] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 71.9%
YoY- 42.3%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Revenue 97,736 165,016 280,928 250,364 130,020 17,949 4,488 60.55%
PBT 16,408 38,032 43,324 62,628 32,700 -9,233 -7,992 -
Tax -8,912 -10,932 -19,464 -15,316 -3,792 -9 0 -
NP 7,496 27,100 23,860 47,312 28,908 -9,242 -7,992 -
-
NP to SH 2,464 16,408 6,812 29,832 20,964 -9,205 -7,992 -
-
Tax Rate 54.31% 28.74% 44.93% 24.46% 11.60% - - -
Total Cost 90,240 137,916 257,068 203,052 101,112 27,191 12,480 35.53%
-
Net Worth 293,497 263,247 205,690 185,692 166,140 150,416 154,165 10.40%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Net Worth 293,497 263,247 205,690 185,692 166,140 150,416 154,165 10.40%
NOSH 267,107 266,363 266,093 267,107 267,107 267,596 266,400 0.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
NP Margin 7.67% 16.42% 8.49% 18.90% 22.23% -51.49% -178.07% -
ROE 0.84% 6.23% 3.31% 16.07% 12.62% -6.12% -5.18% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
RPS 36.59 61.95 105.57 93.73 48.68 6.71 1.68 60.56%
EPS 0.92 6.16 2.56 11.16 7.84 -3.44 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0988 0.9883 0.773 0.6952 0.622 0.5621 0.5787 10.35%
Adjusted Per Share Value based on latest NOSH - 267,107
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
RPS 14.10 23.80 40.52 36.11 18.76 2.59 0.65 60.46%
EPS 0.36 2.37 0.98 4.30 3.02 -1.33 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4234 0.3797 0.2967 0.2679 0.2397 0.217 0.2224 10.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 -
Price 0.895 0.60 0.93 0.48 0.31 0.20 0.27 -
P/RPS 2.45 0.97 0.88 0.51 0.64 0.00 16.03 -25.07%
P/EPS 97.02 9.74 36.33 4.30 3.95 0.00 -9.00 -
EY 1.03 10.27 2.75 23.27 25.32 0.00 -11.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.61 1.20 0.69 0.50 0.00 0.47 8.72%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Date 30/11/16 27/11/15 13/11/14 22/11/13 30/11/12 25/11/11 26/05/10 -
Price 0.76 0.78 0.895 0.655 0.34 0.20 0.23 -
P/RPS 2.08 1.26 0.85 0.70 0.70 0.00 13.65 -25.10%
P/EPS 82.39 12.66 34.96 5.86 4.33 0.00 -7.67 -
EY 1.21 7.90 2.86 17.05 23.08 0.00 -13.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 1.16 0.94 0.55 0.00 0.40 8.74%

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