[MENANG] YoY Annualized 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- -6.7%
YoY- 435.0%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Revenue 183,390 277,392 271,852 209,733 105,553 5,038 11,192 53.71%
PBT 34,776 87,861 62,593 44,885 -198 -11,174 -13,133 -
Tax -10,290 -7,550 -15,556 -12,428 -2,898 0 0 -
NP 24,485 80,310 47,037 32,457 -3,097 -11,174 -13,133 -
-
NP to SH 14,034 69,477 28,612 18,813 -5,616 -11,174 -13,133 -
-
Tax Rate 29.59% 8.59% 24.85% 27.69% - - - -
Total Cost 158,905 197,081 224,814 177,276 108,651 16,213 24,325 33.44%
-
Net Worth 270,470 256,877 199,715 175,008 150,669 148,082 143,078 10.28%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Net Worth 270,470 256,877 199,715 175,008 150,669 148,082 143,078 10.28%
NOSH 267,157 267,107 267,107 267,107 267,428 266,910 266,937 0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
NP Margin 13.35% 28.95% 17.30% 15.48% -2.93% -221.78% -117.35% -
ROE 5.19% 27.05% 14.33% 10.75% -3.73% -7.55% -9.18% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
RPS 68.65 103.85 101.78 78.52 39.47 1.89 4.19 53.71%
EPS 5.25 26.01 10.71 7.04 -2.10 -4.19 -4.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0124 0.9617 0.7477 0.6552 0.5634 0.5548 0.536 10.27%
Adjusted Per Share Value based on latest NOSH - 267,107
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
RPS 25.82 39.06 38.28 29.53 14.86 0.71 1.58 53.65%
EPS 1.98 9.78 4.03 2.65 -0.79 -1.57 -1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3808 0.3617 0.2812 0.2464 0.2121 0.2085 0.2015 10.28%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/09/10 30/09/09 -
Price 0.67 0.825 0.86 0.36 0.25 0.22 0.19 -
P/RPS 0.98 0.79 0.84 0.46 0.63 11.65 4.53 -20.97%
P/EPS 12.75 3.17 8.03 5.11 -11.90 -5.25 -3.86 -
EY 7.84 31.53 12.46 19.56 -8.40 -19.03 -25.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.86 1.15 0.55 0.44 0.40 0.35 10.24%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 30/09/10 30/09/09 CAGR
Date 26/05/16 21/05/15 29/05/14 07/05/13 29/05/12 16/11/10 25/11/09 -
Price 0.825 0.88 1.06 0.32 0.24 0.22 0.22 -
P/RPS 1.20 0.85 1.04 0.41 0.61 11.65 5.25 -20.30%
P/EPS 15.70 3.38 9.90 4.54 -11.43 -5.25 -4.47 -
EY 6.37 29.56 10.11 22.01 -8.75 -19.03 -22.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.92 1.42 0.49 0.43 0.40 0.41 11.03%

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