[MENANG] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 3.24%
YoY- -95.43%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 2,506 2,304 7,227 8,781 12,534 19,804 17,655 -72.82%
PBT -17,402 -16,080 -13,627 -11,928 -12,584 -5,432 1,117 -
Tax -10 -20 -84 -105 148 300 -2,934 -97.74%
NP -17,412 -16,100 -13,711 -12,033 -12,436 -5,132 -1,817 351.78%
-
NP to SH -17,412 -16,100 -13,711 -12,033 -12,436 -5,132 -1,817 351.78%
-
Tax Rate - - - - - - 262.67% -
Total Cost 19,918 18,404 20,938 20,814 24,970 24,936 19,472 1.52%
-
Net Worth 206,887 211,165 215,767 220,231 222,913 228,213 229,422 -6.66%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 206,887 211,165 215,767 220,231 222,913 228,213 229,422 -6.66%
NOSH 267,055 266,556 267,270 267,011 266,866 267,291 267,205 -0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -694.81% -698.78% -189.72% -137.03% -99.22% -25.91% -10.29% -
ROE -8.42% -7.62% -6.35% -5.46% -5.58% -2.25% -0.79% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.94 0.86 2.70 3.29 4.70 7.41 6.61 -72.78%
EPS -6.52 -6.04 -5.13 -4.51 -4.66 -1.92 -0.68 351.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7747 0.7922 0.8073 0.8248 0.8353 0.8538 0.8586 -6.63%
Adjusted Per Share Value based on latest NOSH - 267,428
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.35 0.32 1.02 1.24 1.76 2.79 2.48 -72.92%
EPS -2.45 -2.26 -1.93 -1.69 -1.75 -0.72 -0.26 346.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.291 0.2971 0.3035 0.3098 0.3136 0.321 0.3227 -6.66%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.24 0.34 0.41 0.38 0.44 0.28 0.34 -
P/RPS 25.58 39.34 15.16 11.55 9.37 3.78 5.15 191.39%
P/EPS -3.68 -5.63 -7.99 -8.43 -9.44 -14.58 -50.00 -82.46%
EY -27.17 -17.76 -12.51 -11.86 -10.59 -6.86 -2.00 470.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.51 0.46 0.53 0.33 0.40 -15.64%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 24/05/04 26/02/04 28/11/03 18/08/03 20/05/03 28/02/03 -
Price 0.20 0.28 0.39 0.44 0.43 0.28 0.32 -
P/RPS 21.31 32.39 14.42 13.38 9.16 3.78 4.84 168.87%
P/EPS -3.07 -4.64 -7.60 -9.76 -9.23 -14.58 -47.06 -83.82%
EY -32.60 -21.57 -13.15 -10.24 -10.84 -6.86 -2.13 517.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.35 0.48 0.53 0.51 0.33 0.37 -20.97%

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