[MENANG] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 36.63%
YoY- 175.91%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 238,197 157,300 106,991 32,505 214,411 123,146 0 -
PBT 45,441 33,664 22,549 8,175 31,536 -232 0 -
Tax -13,326 -9,321 -5,699 -948 -15,636 -3,382 0 -
NP 32,115 24,343 16,850 7,227 15,900 -3,614 0 -
-
NP to SH 17,354 14,110 10,082 5,241 3,836 -6,552 0 -
-
Tax Rate 29.33% 27.69% 25.27% 11.60% 49.58% - - -
Total Cost 206,082 132,957 90,141 25,278 198,511 126,760 0 -
-
Net Worth 178,240 175,008 170,975 166,140 160,446 150,669 160,904 7.06%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 178,240 175,008 170,975 166,140 160,446 150,669 160,904 7.06%
NOSH 267,107 267,107 267,107 267,107 266,388 267,428 267,150 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.48% 15.48% 15.75% 22.23% 7.42% -2.93% 0.00% -
ROE 9.74% 8.06% 5.90% 3.15% 2.39% -4.35% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 89.18 58.89 40.06 12.17 80.49 46.05 0.00 -
EPS 6.50 5.28 3.77 1.96 1.44 -2.45 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6673 0.6552 0.6401 0.622 0.6023 0.5634 0.6023 7.07%
Adjusted Per Share Value based on latest NOSH - 267,107
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.54 22.15 15.06 4.58 30.19 17.34 0.00 -
EPS 2.44 1.99 1.42 0.74 0.54 -0.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.251 0.2464 0.2407 0.2339 0.2259 0.2121 0.2266 7.06%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.35 0.36 0.31 0.31 0.25 0.25 0.23 -
P/RPS 0.39 0.61 0.77 2.55 0.31 0.54 0.00 -
P/EPS 5.39 6.81 8.21 15.80 17.36 -10.20 0.00 -
EY 18.56 14.67 12.18 6.33 5.76 -9.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.48 0.50 0.42 0.44 0.38 23.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 07/05/13 26/02/13 30/11/12 30/08/12 29/05/12 29/02/12 -
Price 0.36 0.32 0.34 0.34 0.27 0.24 0.25 -
P/RPS 0.40 0.54 0.85 2.79 0.34 0.52 0.00 -
P/EPS 5.54 6.06 9.01 17.33 18.75 -9.80 0.00 -
EY 18.05 16.51 11.10 5.77 5.33 -10.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.53 0.55 0.45 0.43 0.42 18.25%

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