[MENANG] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 34.94%
YoY- -0.18%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 70,232 272,800 203,889 129,345 62,591 238,197 157,300 -41.55%
PBT 10,831 62,056 46,945 26,058 15,657 45,441 33,664 -53.01%
Tax -4,866 -13,550 -11,667 -7,889 -3,829 -13,326 -9,321 -35.13%
NP 5,965 48,506 35,278 18,169 11,828 32,115 24,343 -60.80%
-
NP to SH 1,703 29,305 21,459 10,064 7,458 17,354 14,110 -75.54%
-
Tax Rate 44.93% 21.84% 24.85% 30.27% 24.46% 29.33% 27.69% -
Total Cost 64,267 224,294 168,611 111,176 50,763 206,082 132,957 -38.38%
-
Net Worth 205,690 204,363 199,715 188,199 185,692 178,240 175,008 11.35%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 205,690 204,363 199,715 188,199 185,692 178,240 175,008 11.35%
NOSH 266,093 267,107 267,107 266,949 267,107 267,107 267,107 -0.25%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.49% 17.78% 17.30% 14.05% 18.90% 13.48% 15.48% -
ROE 0.83% 14.34% 10.74% 5.35% 4.02% 9.74% 8.06% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.39 102.13 76.33 48.45 23.43 89.18 58.89 -41.41%
EPS 0.64 10.97 8.03 3.77 2.79 6.50 5.28 -75.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.773 0.7651 0.7477 0.705 0.6952 0.6673 0.6552 11.64%
Adjusted Per Share Value based on latest NOSH - 267,107
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.07 39.10 29.22 18.54 8.97 34.14 22.55 -41.54%
EPS 0.24 4.20 3.08 1.44 1.07 2.49 2.02 -75.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2948 0.2929 0.2863 0.2697 0.2662 0.2555 0.2508 11.36%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.93 1.28 0.86 0.64 0.48 0.35 0.36 -
P/RPS 3.52 1.25 1.13 1.32 2.05 0.39 0.61 221.37%
P/EPS 145.31 11.67 10.70 16.98 17.19 5.39 6.81 667.87%
EY 0.69 8.57 9.34 5.89 5.82 18.56 14.67 -86.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.67 1.15 0.91 0.69 0.52 0.55 68.14%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 29/08/14 29/05/14 25/02/14 22/11/13 22/08/13 07/05/13 -
Price 0.895 1.05 1.06 0.90 0.655 0.36 0.32 -
P/RPS 3.39 1.03 1.39 1.86 2.80 0.40 0.54 239.92%
P/EPS 139.84 9.57 13.19 23.87 23.46 5.54 6.06 708.99%
EY 0.72 10.45 7.58 4.19 4.26 18.05 16.51 -87.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.37 1.42 1.28 0.94 0.54 0.49 77.53%

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