[MENANG] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 290.11%
YoY- 469.36%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 248,563 310,118 235,633 204,129 124,026 13,462 49,818 191.70%
PBT 65,429 64,561 46,632 35,413 2,286 -10,480 624 2117.31%
Tax -21,575 -21,328 -16,577 -15,636 -3,382 -7 -7 20975.58%
NP 43,854 43,233 30,055 19,777 -1,096 -10,487 617 1611.41%
-
NP to SH 24,494 24,413 15,976 7,692 -4,046 -10,500 1,952 439.16%
-
Tax Rate 32.97% 33.04% 35.55% 44.15% 147.94% - 1.12% -
Total Cost 204,709 266,885 205,578 184,352 125,122 23,949 49,201 158.46%
-
Net Worth 175,008 170,975 166,140 160,809 150,214 146,198 150,041 10.79%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 175,008 170,975 166,140 160,809 150,214 146,198 150,041 10.79%
NOSH 267,107 267,107 267,107 266,992 266,621 266,444 266,929 0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 17.64% 13.94% 12.76% 9.69% -0.88% -77.90% 1.24% -
ROE 14.00% 14.28% 9.62% 4.78% -2.69% -7.18% 1.30% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 93.06 116.10 88.22 76.46 46.52 5.05 18.66 191.61%
EPS 9.17 9.14 5.98 2.88 -1.52 -3.94 0.73 439.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6552 0.6401 0.622 0.6023 0.5634 0.5487 0.5621 10.74%
Adjusted Per Share Value based on latest NOSH - 266,992
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 35.00 43.67 33.18 28.74 17.46 1.90 7.01 191.83%
EPS 3.45 3.44 2.25 1.08 -0.57 -1.48 0.27 445.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2464 0.2407 0.2339 0.2264 0.2115 0.2059 0.2113 10.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.36 0.31 0.31 0.25 0.25 0.23 0.20 -
P/RPS 0.39 0.27 0.35 0.33 0.54 4.55 1.07 -48.94%
P/EPS 3.93 3.39 5.18 8.68 -16.47 -5.84 27.35 -72.53%
EY 25.47 29.48 19.29 11.52 -6.07 -17.13 3.66 264.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.48 0.50 0.42 0.44 0.42 0.36 32.61%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 07/05/13 26/02/13 30/11/12 30/08/12 29/05/12 29/02/12 25/11/11 -
Price 0.32 0.34 0.34 0.27 0.24 0.25 0.20 -
P/RPS 0.34 0.29 0.39 0.35 0.52 4.95 1.07 -53.40%
P/EPS 3.49 3.72 5.68 9.37 -15.82 -6.34 27.35 -74.62%
EY 28.66 26.88 17.59 10.67 -6.32 -15.76 3.66 293.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.55 0.45 0.43 0.46 0.36 22.79%

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