[MENANG] YoY Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -57.02%
YoY- 42.3%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Revenue 24,434 41,254 70,232 62,591 32,505 13,462 1,122 60.55%
PBT 4,102 9,508 10,831 15,657 8,175 -6,925 -1,998 -
Tax -2,228 -2,733 -4,866 -3,829 -948 -7 0 -
NP 1,874 6,775 5,965 11,828 7,227 -6,932 -1,998 -
-
NP to SH 616 4,102 1,703 7,458 5,241 -6,904 -1,998 -
-
Tax Rate 54.31% 28.74% 44.93% 24.46% 11.60% - - -
Total Cost 22,560 34,479 64,267 50,763 25,278 20,394 3,120 35.53%
-
Net Worth 293,497 263,247 205,690 185,692 166,140 150,416 154,165 10.40%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Net Worth 293,497 263,247 205,690 185,692 166,140 150,416 154,165 10.40%
NOSH 267,107 266,363 266,093 267,107 267,107 267,596 266,400 0.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
NP Margin 7.67% 16.42% 8.49% 18.90% 22.23% -51.49% -178.07% -
ROE 0.21% 1.56% 0.83% 4.02% 3.15% -4.59% -1.30% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
RPS 9.15 15.49 26.39 23.43 12.17 5.03 0.42 60.56%
EPS 0.23 1.54 0.64 2.79 1.96 -2.58 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0988 0.9883 0.773 0.6952 0.622 0.5621 0.5787 10.35%
Adjusted Per Share Value based on latest NOSH - 267,107
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
RPS 3.44 5.81 9.89 8.81 4.58 1.90 0.16 60.24%
EPS 0.09 0.58 0.24 1.05 0.74 -0.97 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4133 0.3707 0.2896 0.2615 0.2339 0.2118 0.2171 10.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 31/03/10 -
Price 0.895 0.60 0.93 0.48 0.31 0.20 0.27 -
P/RPS 9.78 3.87 3.52 2.05 2.55 0.00 64.11 -25.09%
P/EPS 388.09 38.96 145.31 17.19 15.80 0.00 -36.00 -
EY 0.26 2.57 0.69 5.82 6.33 0.00 -2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.61 1.20 0.69 0.50 0.00 0.47 8.72%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 31/03/10 CAGR
Date 30/11/16 27/11/15 13/11/14 22/11/13 30/11/12 25/11/11 26/05/10 -
Price 0.76 0.78 0.895 0.655 0.34 0.20 0.23 -
P/RPS 8.31 5.04 3.39 2.80 2.79 0.00 54.61 -25.12%
P/EPS 329.55 50.65 139.84 23.46 17.33 0.00 -30.67 -
EY 0.30 1.97 0.72 4.26 5.77 0.00 -3.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 1.16 0.94 0.55 0.00 0.40 8.74%

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