[MENANG] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
12-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.23%
YoY- -89.11%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 12,534 19,804 17,655 23,460 19,000 23,392 34,568 -49.24%
PBT -12,584 -5,432 1,117 -6,144 -6,246 -5,400 -3,485 135.92%
Tax 148 300 -2,934 -13 6,246 5,400 3,485 -87.89%
NP -12,436 -5,132 -1,817 -6,157 0 0 0 -
-
NP to SH -12,436 -5,132 -1,817 -6,157 -6,234 -5,300 -3,568 130.40%
-
Tax Rate - - 262.67% - - - - -
Total Cost 24,970 24,936 19,472 29,617 19,000 23,392 34,568 -19.54%
-
Net Worth 222,913 228,213 229,422 226,388 227,434 228,006 133,668 40.75%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 222,913 228,213 229,422 226,388 227,434 228,006 133,668 40.75%
NOSH 266,866 267,291 267,205 266,936 266,410 265,000 154,458 44.13%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -99.22% -25.91% -10.29% -26.25% 0.00% 0.00% 0.00% -
ROE -5.58% -2.25% -0.79% -2.72% -2.74% -2.32% -2.67% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.70 7.41 6.61 8.79 7.13 8.83 22.38 -64.76%
EPS -4.66 -1.92 -0.68 -2.31 -2.34 -2.00 -2.31 59.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8353 0.8538 0.8586 0.8481 0.8537 0.8604 0.8654 -2.33%
Adjusted Per Share Value based on latest NOSH - 268,214
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.79 2.83 2.52 3.35 2.72 3.34 4.94 -49.26%
EPS -1.78 -0.73 -0.26 -0.88 -0.89 -0.76 -0.51 130.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3186 0.3262 0.3279 0.3236 0.3251 0.3259 0.1911 40.73%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.44 0.28 0.34 0.28 0.45 0.54 0.57 -
P/RPS 9.37 3.78 5.15 3.19 6.31 6.12 2.55 138.69%
P/EPS -9.44 -14.58 -50.00 -12.14 -19.23 -27.00 -24.68 -47.39%
EY -10.59 -6.86 -2.00 -8.24 -5.20 -3.70 -4.05 90.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.33 0.40 0.33 0.53 0.63 0.66 -13.63%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 18/08/03 20/05/03 28/02/03 12/11/02 12/08/02 30/05/02 14/02/02 -
Price 0.43 0.28 0.32 0.36 0.43 0.45 0.61 -
P/RPS 9.16 3.78 4.84 4.10 6.03 5.10 2.73 124.62%
P/EPS -9.23 -14.58 -47.06 -15.61 -18.38 -22.50 -26.41 -50.47%
EY -10.84 -6.86 -2.13 -6.41 -5.44 -4.44 -3.79 101.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.33 0.37 0.42 0.50 0.52 0.70 -19.07%

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