[MENANG] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
07-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 39.95%
YoY- 315.35%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 129,345 62,591 238,197 157,300 106,991 32,505 214,411 -28.53%
PBT 26,058 15,657 45,441 33,664 22,549 8,175 31,536 -11.91%
Tax -7,889 -3,829 -13,326 -9,321 -5,699 -948 -15,636 -36.54%
NP 18,169 11,828 32,115 24,343 16,850 7,227 15,900 9.27%
-
NP to SH 10,064 7,458 17,354 14,110 10,082 5,241 3,836 89.88%
-
Tax Rate 30.27% 24.46% 29.33% 27.69% 25.27% 11.60% 49.58% -
Total Cost 111,176 50,763 206,082 132,957 90,141 25,278 198,511 -31.98%
-
Net Worth 188,199 185,692 178,240 175,008 170,975 166,140 160,446 11.19%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 188,199 185,692 178,240 175,008 170,975 166,140 160,446 11.19%
NOSH 266,949 267,107 267,107 267,107 267,107 267,107 266,388 0.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.05% 18.90% 13.48% 15.48% 15.75% 22.23% 7.42% -
ROE 5.35% 4.02% 9.74% 8.06% 5.90% 3.15% 2.39% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.45 23.43 89.18 58.89 40.06 12.17 80.49 -28.64%
EPS 3.77 2.79 6.50 5.28 3.77 1.96 1.44 89.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.705 0.6952 0.6673 0.6552 0.6401 0.622 0.6023 11.03%
Adjusted Per Share Value based on latest NOSH - 267,107
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.44 8.92 33.95 22.42 15.25 4.63 30.56 -28.52%
EPS 1.43 1.06 2.47 2.01 1.44 0.75 0.55 88.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2682 0.2647 0.254 0.2494 0.2437 0.2368 0.2287 11.17%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.64 0.48 0.35 0.36 0.31 0.31 0.25 -
P/RPS 1.32 2.05 0.39 0.61 0.77 2.55 0.31 162.01%
P/EPS 16.98 17.19 5.39 6.81 8.21 15.80 17.36 -1.46%
EY 5.89 5.82 18.56 14.67 12.18 6.33 5.76 1.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.69 0.52 0.55 0.48 0.50 0.42 67.20%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 22/11/13 22/08/13 07/05/13 26/02/13 30/11/12 30/08/12 -
Price 0.90 0.655 0.36 0.32 0.34 0.34 0.27 -
P/RPS 1.86 2.80 0.40 0.54 0.85 2.79 0.34 209.51%
P/EPS 23.87 23.46 5.54 6.06 9.01 17.33 18.75 17.41%
EY 4.19 4.26 18.05 16.51 11.10 5.77 5.33 -14.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.94 0.54 0.49 0.53 0.55 0.45 100.37%

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