[MENANG] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -92.35%
YoY- -84.98%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 109,569 109,966 109,184 97,736 186,134 183,390 180,756 -28.39%
PBT 9,058 14,553 19,134 16,408 50,492 34,776 45,402 -65.89%
Tax -1,563 -5,821 -7,854 -8,912 -11,209 -10,290 -12,618 -75.18%
NP 7,495 8,732 11,280 7,496 39,283 24,485 32,784 -62.64%
-
NP to SH 11,313 12,928 18,252 2,464 32,224 14,034 18,226 -27.25%
-
Tax Rate 17.26% 40.00% 41.05% 54.31% 22.20% 29.59% 27.79% -
Total Cost 102,074 101,234 97,904 90,240 146,851 158,905 147,972 -21.94%
-
Net Worth 304,208 302,579 302,018 293,497 292,295 270,470 269,003 8.55%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 304,208 302,579 302,018 293,497 292,295 270,470 269,003 8.55%
NOSH 267,107 267,107 267,107 267,107 267,107 267,157 267,107 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.84% 7.94% 10.33% 7.67% 21.10% 13.35% 18.14% -
ROE 3.72% 4.27% 6.04% 0.84% 11.02% 5.19% 6.78% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 41.02 41.17 40.88 36.59 69.69 68.65 67.67 -28.39%
EPS 4.24 4.84 6.84 0.92 12.06 5.25 6.82 -27.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1389 1.1328 1.1307 1.0988 1.0943 1.0124 1.0071 8.55%
Adjusted Per Share Value based on latest NOSH - 267,107
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 15.66 15.72 15.61 13.97 26.61 26.21 25.84 -28.40%
EPS 1.62 1.85 2.61 0.35 4.61 2.01 2.61 -27.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4348 0.4325 0.4317 0.4195 0.4178 0.3866 0.3845 8.54%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.93 0.805 0.80 0.895 0.90 0.67 0.75 -
P/RPS 2.27 1.96 1.96 2.45 1.29 0.98 1.11 61.18%
P/EPS 21.96 16.63 11.71 97.02 7.46 12.75 10.99 58.71%
EY 4.55 6.01 8.54 1.03 13.40 7.84 9.10 -37.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 0.71 0.81 0.82 0.66 0.74 7.08%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/08/17 31/05/17 27/02/17 30/11/16 30/08/16 26/05/16 18/02/16 -
Price 0.865 0.965 0.795 0.76 0.86 0.825 0.68 -
P/RPS 2.11 2.34 1.94 2.08 1.23 1.20 1.00 64.58%
P/EPS 20.42 19.94 11.63 82.39 7.13 15.70 9.97 61.34%
EY 4.90 5.02 8.60 1.21 14.03 6.37 10.03 -37.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.70 0.69 0.79 0.81 0.68 7.70%

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