[MENANG] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ--%
YoY- 44.02%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 213,982 130,020 214,411 105,553 0 17,949 24,922 316.58%
PBT 45,098 32,700 31,536 -198 0 -9,233 -7,762 -
Tax -11,398 -3,792 -15,636 -2,898 0 -9 0 -
NP 33,700 28,908 15,900 -3,097 0 -9,242 -7,762 -
-
NP to SH 20,164 20,964 3,836 -5,616 0 -9,205 -7,722 -
-
Tax Rate 25.27% 11.60% 49.58% - - - - -
Total Cost 180,282 101,112 198,511 108,651 0 27,191 32,684 210.57%
-
Net Worth 170,975 166,140 160,446 150,669 160,904 150,416 152,709 7.78%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 170,975 166,140 160,446 150,669 160,904 150,416 152,709 7.78%
NOSH 267,107 267,107 266,388 267,428 267,150 267,596 266,275 0.20%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.75% 22.23% 7.42% -2.93% 0.00% -51.49% -31.15% -
ROE 11.79% 12.62% 2.39% -3.73% 0.00% -6.12% -5.06% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 80.11 48.68 80.49 39.47 0.00 6.71 9.36 315.70%
EPS 7.54 7.84 1.44 -2.10 0.00 -3.44 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6401 0.622 0.6023 0.5634 0.6023 0.5621 0.5735 7.56%
Adjusted Per Share Value based on latest NOSH - 266,621
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 30.59 18.58 30.65 15.09 0.00 2.57 3.56 316.79%
EPS 2.88 3.00 0.55 -0.80 0.00 -1.32 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2444 0.2375 0.2293 0.2154 0.23 0.215 0.2183 7.78%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.31 0.31 0.25 0.25 0.23 0.20 0.22 -
P/RPS 0.39 0.64 0.31 0.63 0.00 0.00 1.34 -55.91%
P/EPS 4.11 3.95 17.36 -11.90 0.00 0.00 113.29 -88.93%
EY 24.35 25.32 5.76 -8.40 0.00 0.00 0.88 805.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.42 0.44 0.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 30/11/12 30/08/12 29/05/12 29/02/12 25/11/11 10/08/11 -
Price 0.34 0.34 0.27 0.24 0.25 0.20 0.19 -
P/RPS 0.42 0.70 0.34 0.61 0.00 0.00 1.16 -49.04%
P/EPS 4.50 4.33 18.75 -11.43 0.00 0.00 97.84 -87.04%
EY 22.20 23.08 5.33 -8.75 0.00 0.00 1.02 672.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.55 0.45 0.43 0.42 0.00 0.00 -

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