[MENANG] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -10.93%
YoY- -22.53%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 13,240 16,960 21,697 24,517 26,628 3,757 13,426 -0.92%
PBT 2,656 24,912 -16,260 -13,641 -11,766 -1,975 -5,789 -
Tax -5,112 -10,160 -993 -906 -1,348 -674 -2,294 70.85%
NP -2,456 14,752 -17,253 -14,548 -13,114 -2,649 -8,083 -54.90%
-
NP to SH -2,456 14,752 -17,253 -14,548 -13,114 -2,649 -8,083 -54.90%
-
Tax Rate 192.47% 40.78% - - - - - -
Total Cost 15,696 2,208 38,950 39,065 39,742 6,406 21,509 -18.99%
-
Net Worth 188,951 194,074 190,263 196,852 201,366 205,257 207,276 -6.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 188,951 194,074 190,263 196,852 201,366 205,257 207,276 -6.00%
NOSH 266,956 267,246 267,074 267,426 267,632 267,575 266,765 0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -18.55% 86.98% -79.52% -59.34% -49.25% -70.51% -60.20% -
ROE -1.30% 7.60% -9.07% -7.39% -6.51% -1.29% -3.90% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.96 6.35 8.12 9.17 9.95 1.40 5.03 -0.93%
EPS -0.92 5.52 -6.46 -5.44 -4.90 -0.99 -3.03 -54.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7078 0.7262 0.7124 0.7361 0.7524 0.7671 0.777 -6.04%
Adjusted Per Share Value based on latest NOSH - 266,993
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.86 2.39 3.05 3.45 3.75 0.53 1.89 -1.06%
EPS -0.35 2.08 -2.43 -2.05 -1.84 -0.37 -1.14 -54.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2658 0.273 0.2677 0.2769 0.2833 0.2887 0.2916 -6.00%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.14 0.13 0.13 0.16 0.18 0.21 0.23 -
P/RPS 2.82 2.05 1.60 1.75 1.81 14.96 4.57 -27.58%
P/EPS -15.22 2.36 -2.01 -2.94 -3.67 -21.21 -7.59 59.22%
EY -6.57 42.46 -49.69 -34.00 -27.22 -4.71 -13.17 -37.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.18 0.18 0.22 0.24 0.27 0.30 -23.74%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 28/02/06 30/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.14 0.15 0.14 0.10 0.17 0.13 0.23 -
P/RPS 2.82 2.36 1.72 1.09 1.71 9.26 4.57 -27.58%
P/EPS -15.22 2.72 -2.17 -1.84 -3.47 -13.13 -7.59 59.22%
EY -6.57 36.80 -46.14 -54.40 -28.82 -7.62 -13.17 -37.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.20 0.14 0.23 0.17 0.30 -23.74%

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