[MENANG] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -94.19%
YoY- -77.17%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 276,622 208,044 100,261 70,232 272,800 203,889 129,345 66.22%
PBT 72,040 65,896 39,989 10,831 62,056 46,945 26,058 97.34%
Tax -5,486 -5,663 -4,122 -4,866 -13,550 -11,667 -7,889 -21.56%
NP 66,554 60,233 35,867 5,965 48,506 35,278 18,169 138.19%
-
NP to SH 55,111 52,108 31,321 1,703 29,305 21,459 10,064 211.64%
-
Tax Rate 7.62% 8.59% 10.31% 44.93% 21.84% 24.85% 30.27% -
Total Cost 210,068 147,811 64,394 64,267 224,294 168,611 111,176 53.01%
-
Net Worth 259,922 256,877 236,096 205,690 204,363 199,715 188,199 24.09%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 259,922 256,877 236,096 205,690 204,363 199,715 188,199 24.09%
NOSH 267,134 267,107 267,107 266,093 267,107 267,107 266,949 0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 24.06% 28.95% 35.77% 8.49% 17.78% 17.30% 14.05% -
ROE 21.20% 20.29% 13.27% 0.83% 14.34% 10.74% 5.35% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 103.55 77.89 37.54 26.39 102.13 76.33 48.45 66.15%
EPS 20.63 19.51 11.73 0.64 10.97 8.03 3.77 211.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.973 0.9617 0.8839 0.773 0.7651 0.7477 0.705 24.03%
Adjusted Per Share Value based on latest NOSH - 266,093
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.67 29.84 14.38 10.07 39.12 29.24 18.55 66.22%
EPS 7.90 7.47 4.49 0.24 4.20 3.08 1.44 212.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3728 0.3684 0.3386 0.295 0.2931 0.2864 0.2699 24.10%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.795 0.825 0.65 0.93 1.28 0.86 0.64 -
P/RPS 0.77 1.06 1.73 3.52 1.25 1.13 1.32 -30.25%
P/EPS 3.85 4.23 5.54 145.31 11.67 10.70 16.98 -62.91%
EY 25.95 23.65 18.04 0.69 8.57 9.34 5.89 169.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.86 0.74 1.20 1.67 1.15 0.91 -6.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 26/02/15 13/11/14 29/08/14 29/05/14 25/02/14 -
Price 0.58 0.88 0.85 0.895 1.05 1.06 0.90 -
P/RPS 0.56 1.13 2.26 3.39 1.03 1.39 1.86 -55.17%
P/EPS 2.81 4.51 7.25 139.84 9.57 13.19 23.87 -76.07%
EY 35.57 22.17 13.80 0.72 10.45 7.58 4.19 317.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.92 0.96 1.16 1.37 1.42 1.28 -39.74%

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