[MENANG] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -57.02%
YoY- 42.3%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 272,800 203,889 129,345 62,591 238,197 157,300 106,991 86.95%
PBT 62,056 46,945 26,058 15,657 45,441 33,664 22,549 96.74%
Tax -13,550 -11,667 -7,889 -3,829 -13,326 -9,321 -5,699 78.42%
NP 48,506 35,278 18,169 11,828 32,115 24,343 16,850 102.75%
-
NP to SH 29,305 21,459 10,064 7,458 17,354 14,110 10,082 104.06%
-
Tax Rate 21.84% 24.85% 30.27% 24.46% 29.33% 27.69% 25.27% -
Total Cost 224,294 168,611 111,176 50,763 206,082 132,957 90,141 83.93%
-
Net Worth 204,363 199,715 188,199 185,692 178,240 175,008 170,975 12.66%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 204,363 199,715 188,199 185,692 178,240 175,008 170,975 12.66%
NOSH 267,107 267,107 266,949 267,107 267,107 267,107 267,107 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 17.78% 17.30% 14.05% 18.90% 13.48% 15.48% 15.75% -
ROE 14.34% 10.74% 5.35% 4.02% 9.74% 8.06% 5.90% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 102.13 76.33 48.45 23.43 89.18 58.89 40.06 86.94%
EPS 10.97 8.03 3.77 2.79 6.50 5.28 3.77 104.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7651 0.7477 0.705 0.6952 0.6673 0.6552 0.6401 12.66%
Adjusted Per Share Value based on latest NOSH - 267,107
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.41 28.71 18.21 8.81 33.54 22.15 15.06 86.99%
EPS 4.13 3.02 1.42 1.05 2.44 1.99 1.42 104.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2878 0.2812 0.265 0.2615 0.251 0.2464 0.2407 12.68%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.28 0.86 0.64 0.48 0.35 0.36 0.31 -
P/RPS 1.25 1.13 1.32 2.05 0.39 0.61 0.77 38.24%
P/EPS 11.67 10.70 16.98 17.19 5.39 6.81 8.21 26.50%
EY 8.57 9.34 5.89 5.82 18.56 14.67 12.18 -20.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.15 0.91 0.69 0.52 0.55 0.48 130.13%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 29/05/14 25/02/14 22/11/13 22/08/13 07/05/13 26/02/13 -
Price 1.05 1.06 0.90 0.655 0.36 0.32 0.34 -
P/RPS 1.03 1.39 1.86 2.80 0.40 0.54 0.85 13.70%
P/EPS 9.57 13.19 23.87 23.46 5.54 6.06 9.01 4.11%
EY 10.45 7.58 4.19 4.26 18.05 16.51 11.10 -3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.42 1.28 0.94 0.54 0.49 0.53 88.67%

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