[MENANG] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 127.03%
YoY- 120.62%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 5,038 5,666 4,488 14,653 11,192 15,530 28,780 -68.67%
PBT -11,174 -9,474 -7,992 2,698 -13,133 -13,604 -12,216 -5.76%
Tax 0 0 0 852 0 0 0 -
NP -11,174 -9,474 -7,992 3,550 -13,133 -13,604 -12,216 -5.76%
-
NP to SH -11,174 -9,474 -7,992 3,550 -13,133 -13,604 -12,216 -5.76%
-
Tax Rate - - - -31.58% - - - -
Total Cost 16,213 15,140 12,480 11,103 24,325 29,134 40,996 -46.09%
-
Net Worth 148,082 152,146 154,165 156,614 143,078 146,016 150,422 -1.03%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 148,082 152,146 154,165 156,614 143,078 146,016 150,422 -1.03%
NOSH 266,910 267,627 266,400 267,169 266,937 266,745 267,894 -0.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -221.78% -167.21% -178.07% 24.23% -117.35% -87.60% -42.45% -
ROE -7.55% -6.23% -5.18% 2.27% -9.18% -9.32% -8.12% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.89 2.12 1.68 5.48 4.19 5.82 10.74 -68.56%
EPS -4.19 -3.54 -3.00 1.33 -4.92 -5.10 -4.56 -5.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5548 0.5685 0.5787 0.5862 0.536 0.5474 0.5615 -0.79%
Adjusted Per Share Value based on latest NOSH - 266,739
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.71 0.80 0.63 2.06 1.58 2.19 4.05 -68.64%
EPS -1.57 -1.33 -1.13 0.50 -1.85 -1.92 -1.72 -5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2085 0.2142 0.2171 0.2205 0.2015 0.2056 0.2118 -1.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.22 0.23 0.27 0.24 0.19 0.23 0.17 -
P/RPS 11.65 10.86 16.03 4.38 4.53 3.95 1.58 278.37%
P/EPS -5.25 -6.50 -9.00 18.06 -3.86 -4.51 -3.73 25.56%
EY -19.03 -15.39 -11.11 5.54 -25.89 -22.17 -26.82 -20.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.47 0.41 0.35 0.42 0.30 21.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 26/08/10 26/05/10 25/02/10 25/11/09 25/08/09 13/05/09 -
Price 0.22 0.23 0.23 0.25 0.22 0.20 0.25 -
P/RPS 11.65 10.86 13.65 4.56 5.25 3.44 2.33 192.11%
P/EPS -5.25 -6.50 -7.67 18.81 -4.47 -3.92 -5.48 -2.81%
EY -19.03 -15.39 -13.04 5.31 -22.36 -25.50 -18.24 2.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.43 0.41 0.37 0.45 -7.54%

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