[MENANG] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 819.58%
YoY- 211.22%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 165,016 276,622 277,392 200,522 280,928 272,800 271,852 -28.28%
PBT 38,032 72,040 87,861 79,978 43,324 62,056 62,593 -28.24%
Tax -10,932 -5,486 -7,550 -8,244 -19,464 -13,550 -15,556 -20.93%
NP 27,100 66,554 80,310 71,734 23,860 48,506 47,037 -30.73%
-
NP to SH 16,408 55,111 69,477 62,642 6,812 29,305 28,612 -30.95%
-
Tax Rate 28.74% 7.62% 8.59% 10.31% 44.93% 21.84% 24.85% -
Total Cost 137,916 210,068 197,081 128,788 257,068 224,294 224,814 -27.78%
-
Net Worth 263,247 259,922 256,877 236,096 205,690 204,363 199,715 20.19%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 263,247 259,922 256,877 236,096 205,690 204,363 199,715 20.19%
NOSH 266,363 267,134 267,107 267,107 266,093 267,107 267,107 -0.18%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.42% 24.06% 28.95% 35.77% 8.49% 17.78% 17.30% -
ROE 6.23% 21.20% 27.05% 26.53% 3.31% 14.34% 14.33% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 61.95 103.55 103.85 75.07 105.57 102.13 101.78 -28.15%
EPS 6.16 20.63 26.01 23.46 2.56 10.97 10.71 -30.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9883 0.973 0.9617 0.8839 0.773 0.7651 0.7477 20.42%
Adjusted Per Share Value based on latest NOSH - 267,107
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.59 39.54 39.65 28.66 40.15 38.99 38.86 -28.28%
EPS 2.35 7.88 9.93 8.95 0.97 4.19 4.09 -30.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3763 0.3715 0.3672 0.3375 0.294 0.2921 0.2855 20.19%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.60 0.795 0.825 0.65 0.93 1.28 0.86 -
P/RPS 0.97 0.77 0.79 0.87 0.88 1.25 0.84 10.05%
P/EPS 9.74 3.85 3.17 2.77 36.33 11.67 8.03 13.72%
EY 10.27 25.95 31.53 36.08 2.75 8.57 12.46 -12.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.82 0.86 0.74 1.20 1.67 1.15 -34.44%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 26/08/15 21/05/15 26/02/15 13/11/14 29/08/14 29/05/14 -
Price 0.78 0.58 0.88 0.85 0.895 1.05 1.06 -
P/RPS 1.26 0.56 0.85 1.13 0.85 1.03 1.04 13.63%
P/EPS 12.66 2.81 3.38 3.62 34.96 9.57 9.90 17.79%
EY 7.90 35.57 29.56 27.59 2.86 10.45 10.11 -15.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 0.92 0.96 1.16 1.37 1.42 -32.33%

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