[MENANG] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -22.43%
YoY- -63.98%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 11,192 15,530 28,780 17,139 7,988 6,532 6,644 41.52%
PBT -13,133 -13,604 -12,216 -17,213 -14,060 -14,516 -14,532 -6.51%
Tax 0 0 0 0 0 0 0 -
NP -13,133 -13,604 -12,216 -17,213 -14,060 -14,516 -14,532 -6.51%
-
NP to SH -13,133 -13,604 -12,216 -17,213 -14,060 -14,516 -14,532 -6.51%
-
Tax Rate - - - - - - - -
Total Cost 24,325 29,134 40,996 34,352 22,048 21,048 21,176 9.67%
-
Net Worth 143,078 146,016 150,422 153,135 159,616 162,824 166,637 -9.65%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 143,078 146,016 150,422 153,135 159,616 162,824 166,637 -9.65%
NOSH 266,937 266,745 267,894 267,298 266,962 266,838 267,132 -0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -117.35% -87.60% -42.45% -100.43% -176.01% -222.23% -218.72% -
ROE -9.18% -9.32% -8.12% -11.24% -8.81% -8.92% -8.72% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 4.19 5.82 10.74 6.41 2.99 2.45 2.49 41.42%
EPS -4.92 -5.10 -4.56 -6.44 -5.27 -5.44 -5.44 -6.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.536 0.5474 0.5615 0.5729 0.5979 0.6102 0.6238 -9.61%
Adjusted Per Share Value based on latest NOSH - 266,760
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.58 2.19 4.05 2.41 1.12 0.92 0.94 41.32%
EPS -1.85 -1.92 -1.72 -2.42 -1.98 -2.04 -2.05 -6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2015 0.2056 0.2118 0.2156 0.2247 0.2293 0.2346 -9.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.19 0.23 0.17 0.18 0.25 0.22 0.23 -
P/RPS 4.53 3.95 1.58 2.81 8.36 8.99 9.25 -37.84%
P/EPS -3.86 -4.51 -3.73 -2.80 -4.75 -4.04 -4.23 -5.91%
EY -25.89 -22.17 -26.82 -35.78 -21.07 -24.73 -23.65 6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.30 0.31 0.42 0.36 0.37 -3.63%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 25/08/09 13/05/09 26/02/09 28/11/08 21/08/08 25/04/08 -
Price 0.22 0.20 0.25 0.17 0.18 0.22 0.25 -
P/RPS 5.25 3.44 2.33 2.65 6.02 8.99 10.05 -35.11%
P/EPS -4.47 -3.92 -5.48 -2.64 -3.42 -4.04 -4.60 -1.89%
EY -22.36 -25.50 -18.24 -37.88 -29.26 -24.73 -21.76 1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.45 0.30 0.30 0.36 0.40 1.65%

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