[MENANG] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -19.44%
YoY- -68.77%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Revenue 48,592 68,578 68,911 80,897 91,264 36,356 6,259 37.05%
PBT 24,412 2,473 15,112 11,776 31,766 7,548 11,099 12.88%
Tax -3,491 178 -1,883 -4,005 -12,254 0 852 -
NP 20,921 2,651 13,229 7,771 19,512 7,548 11,951 8.99%
-
NP to SH 21,700 1,130 7,847 3,244 10,386 8,855 11,951 9.60%
-
Tax Rate 14.30% -7.20% 12.46% 34.01% 38.58% 0.00% -7.68% -
Total Cost 27,671 65,927 55,682 73,126 71,752 28,808 -5,692 -
-
Net Worth 292,295 261,783 204,363 178,240 160,809 156,829 138,304 12.19%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Net Worth 292,295 261,783 204,363 178,240 160,809 156,829 138,304 12.19%
NOSH 267,107 269,047 267,107 267,107 266,992 266,716 266,739 0.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
NP Margin 43.05% 3.87% 19.20% 9.61% 21.38% 20.76% 190.94% -
ROE 7.42% 0.43% 3.84% 1.82% 6.46% 5.65% 8.64% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
RPS 18.19 25.49 25.80 30.29 34.18 13.63 2.35 36.99%
EPS 8.12 0.42 2.94 1.21 3.89 3.32 4.47 9.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0943 0.973 0.7651 0.6673 0.6023 0.588 0.5185 12.17%
Adjusted Per Share Value based on latest NOSH - 267,107
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
RPS 6.84 9.66 9.70 11.39 12.85 5.12 0.88 37.08%
EPS 3.06 0.16 1.10 0.46 1.46 1.25 1.68 9.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4116 0.3686 0.2878 0.251 0.2264 0.2208 0.1947 12.20%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/12/10 31/12/09 -
Price 0.90 0.795 1.28 0.35 0.25 0.25 0.24 -
P/RPS 4.95 3.12 4.96 1.16 0.73 1.83 10.23 -10.56%
P/EPS 11.08 189.29 43.57 28.82 6.43 7.53 5.36 11.81%
EY 9.03 0.53 2.30 3.47 15.56 13.28 18.67 -10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.82 1.67 0.52 0.42 0.43 0.46 9.29%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 31/12/10 31/12/09 CAGR
Date 30/08/16 26/08/15 29/08/14 22/08/13 30/08/12 28/02/11 25/02/10 -
Price 0.86 0.58 1.05 0.36 0.27 0.23 0.25 -
P/RPS 4.73 2.28 4.07 1.19 0.79 1.69 10.65 -11.73%
P/EPS 10.59 138.10 35.74 29.64 6.94 6.93 5.58 10.35%
EY 9.45 0.72 2.80 3.37 14.41 14.43 17.92 -9.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.60 1.37 0.54 0.45 0.39 0.48 7.96%

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