[MENANG] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 39.95%
YoY- 315.35%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Revenue 137,543 208,044 203,889 157,300 123,146 3,779 8,394 53.71%
PBT 26,082 65,896 46,945 33,664 -232 -8,381 -9,850 -
Tax -7,718 -5,663 -11,667 -9,321 -3,382 0 0 -
NP 18,364 60,233 35,278 24,343 -3,614 -8,381 -9,850 -
-
NP to SH 10,526 52,108 21,459 14,110 -6,552 -8,381 -9,850 -
-
Tax Rate 29.59% 8.59% 24.85% 27.69% - - - -
Total Cost 119,179 147,811 168,611 132,957 126,760 12,160 18,244 33.44%
-
Net Worth 270,470 256,877 199,715 175,008 150,669 148,082 143,078 10.28%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Net Worth 270,470 256,877 199,715 175,008 150,669 148,082 143,078 10.28%
NOSH 267,157 267,107 267,107 267,107 267,428 266,910 266,937 0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
NP Margin 13.35% 28.95% 17.30% 15.48% -2.93% -221.78% -117.35% -
ROE 3.89% 20.29% 10.74% 8.06% -4.35% -5.66% -6.88% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
RPS 51.48 77.89 76.33 58.89 46.05 1.42 3.14 53.73%
EPS 3.94 19.51 8.03 5.28 -2.45 -3.14 -3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0124 0.9617 0.7477 0.6552 0.5634 0.5548 0.536 10.27%
Adjusted Per Share Value based on latest NOSH - 267,107
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
RPS 19.37 29.29 28.71 22.15 17.34 0.53 1.18 53.75%
EPS 1.48 7.34 3.02 1.99 -0.92 -1.18 -1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3808 0.3617 0.2812 0.2464 0.2121 0.2085 0.2015 10.28%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/09/10 30/09/09 -
Price 0.67 0.825 0.86 0.36 0.25 0.22 0.19 -
P/RPS 1.30 1.06 1.13 0.61 0.54 15.54 6.04 -21.03%
P/EPS 17.01 4.23 10.70 6.81 -10.20 -7.01 -5.15 -
EY 5.88 23.65 9.34 14.67 -9.80 -14.27 -19.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.86 1.15 0.55 0.44 0.40 0.35 10.24%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Date 26/05/16 21/05/15 29/05/14 07/05/13 29/05/12 16/11/10 25/11/09 -
Price 0.825 0.88 1.06 0.32 0.24 0.22 0.22 -
P/RPS 1.60 1.13 1.39 0.54 0.52 15.54 7.00 -20.30%
P/EPS 20.94 4.51 13.19 6.06 -9.80 -7.01 -5.96 -
EY 4.78 22.17 7.58 16.51 -10.21 -14.27 -16.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.92 1.42 0.49 0.43 0.40 0.41 11.03%

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