[MENANG] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -65.06%
YoY- -46.16%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Revenue 30,158 49,124 30,030 66,754 74,485 0 1,711 55.39%
PBT 5,465 13,192 29,160 10,401 14,373 0 -2,740 -
Tax -1,699 -3,576 745 -3,610 -4,751 0 0 -
NP 3,766 9,616 29,905 6,791 9,622 0 -2,740 -
-
NP to SH 8,510 5,010 29,620 2,606 4,840 0 -2,740 -
-
Tax Rate 31.09% 27.11% -2.55% 34.71% 33.06% - - -
Total Cost 26,392 39,508 125 59,963 64,863 0 4,451 31.44%
-
Net Worth 302,018 269,003 236,096 188,310 170,975 160,479 151,232 11.21%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Net Worth 302,018 269,003 236,096 188,310 170,975 160,479 151,232 11.21%
NOSH 267,107 267,107 267,107 267,107 267,107 266,444 266,019 0.06%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
NP Margin 12.49% 19.57% 99.58% 10.17% 12.92% 0.00% -160.14% -
ROE 2.82% 1.86% 12.55% 1.38% 2.83% 0.00% -1.81% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 11.29 18.39 11.24 24.99 27.89 0.00 0.64 55.41%
EPS 3.19 1.88 11.09 0.98 1.81 0.00 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1307 1.0071 0.8839 0.705 0.6401 0.6023 0.5685 11.14%
Adjusted Per Share Value based on latest NOSH - 267,107
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
RPS 4.31 7.02 4.29 9.54 10.65 0.00 0.24 55.84%
EPS 1.22 0.72 4.23 0.37 0.69 0.00 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4317 0.3845 0.3375 0.2692 0.2444 0.2294 0.2162 11.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/06/10 -
Price 0.80 0.75 0.65 0.64 0.31 0.23 0.23 -
P/RPS 7.09 4.08 5.78 2.56 1.11 0.00 35.76 -22.00%
P/EPS 25.11 39.99 5.86 65.60 17.11 0.00 -22.33 -
EY 3.98 2.50 17.06 1.52 5.85 0.00 -4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.74 0.91 0.48 0.38 0.40 9.21%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 30/06/10 CAGR
Date 27/02/17 18/02/16 26/02/15 25/02/14 26/02/13 29/02/12 26/08/10 -
Price 0.795 0.68 0.85 0.90 0.34 0.25 0.23 -
P/RPS 7.04 3.70 7.56 3.60 1.22 0.00 35.76 -22.09%
P/EPS 24.95 36.25 7.67 92.25 18.76 0.00 -22.33 -
EY 4.01 2.76 13.05 1.08 5.33 0.00 -4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.96 1.28 0.53 0.42 0.40 8.97%

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