[MENANG] YoY 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- -16.8%
YoY- 2.05%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Revenue 47,164 107,783 74,543 50,309 111,864 946 630 94.16%
PBT 3,380 25,908 20,885 11,115 10,247 -3,644 -3,047 -
Tax -1,409 -1,540 -4,228 -3,622 -3,375 0 0 -
NP 1,971 24,368 16,657 7,493 6,872 -3,644 -3,047 -
-
NP to SH 1,412 20,788 11,393 4,027 3,946 -3,644 -3,047 -
-
Tax Rate 41.69% 5.94% 20.24% 32.59% 32.94% - - -
Total Cost 45,193 83,415 57,886 42,816 104,992 4,590 3,677 47.06%
-
Net Worth 270,419 256,877 199,715 175,008 150,214 148,653 143,262 10.26%
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 270,419 256,877 199,715 175,008 150,214 148,653 143,262 10.26%
NOSH 267,107 267,107 267,107 267,107 266,621 267,941 267,280 -0.00%
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 4.18% 22.61% 22.35% 14.89% 6.14% -385.20% -483.65% -
ROE 0.52% 8.09% 5.70% 2.30% 2.63% -2.45% -2.13% -
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 17.66 40.35 27.91 18.83 41.96 0.35 0.24 93.64%
EPS 0.53 7.78 4.27 1.51 1.48 -1.36 -1.14 -
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 6.80 15.55 10.75 7.26 16.14 0.14 0.09 94.43%
EPS 0.20 3.00 1.64 0.58 0.57 -0.53 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3901 0.3705 0.2881 0.2524 0.2167 0.2144 0.2067 10.25%
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 3.79 2.04 3.08 1.91 0.60 62.31 80.61 -37.50%
P/EPS 126.74 10.60 20.16 23.88 16.89 -16.18 -16.67 -
EY 0.79 9.43 4.96 4.19 5.92 -6.18 -6.00 -
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 4.67 2.18 3.80 1.70 0.57 62.31 93.34 -36.90%
P/EPS 156.06 11.31 24.85 21.23 16.22 -16.18 -19.30 -
EY 0.64 8.84 4.02 4.71 6.17 -6.18 -5.18 -
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