[MENANG] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 9.38%
YoY- 21.84%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 569 7,195 11,149 2,725 1,605 1,661 8,639 -83.71%
PBT -3,749 -3,054 -6,669 -3,286 -3,626 -3,633 -2,702 24.42%
Tax 0 0 0 0 0 0 0 -
NP -3,749 -3,054 -6,669 -3,286 -3,626 -3,633 -2,702 24.42%
-
NP to SH -3,749 -3,054 -6,669 -3,286 -3,626 -3,633 1,129 -
-
Tax Rate - - - - - - - -
Total Cost 4,318 10,249 17,818 6,011 5,231 5,294 11,341 -47.49%
-
Net Worth 146,585 150,422 152,826 159,731 162,690 166,637 171,339 -9.88%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 146,585 150,422 152,826 159,731 162,690 166,637 171,339 -9.88%
NOSH 267,785 267,894 266,760 267,154 266,617 267,132 268,809 -0.25%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -658.88% -42.45% -59.82% -120.59% -225.92% -218.72% -31.28% -
ROE -2.56% -2.03% -4.36% -2.06% -2.23% -2.18% 0.66% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.21 2.69 4.18 1.02 0.60 0.62 3.21 -83.79%
EPS -1.40 -1.14 -2.50 -1.23 -1.36 -1.36 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5474 0.5615 0.5729 0.5979 0.6102 0.6238 0.6374 -9.65%
Adjusted Per Share Value based on latest NOSH - 267,154
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 0.08 1.01 1.57 0.38 0.23 0.23 1.22 -83.76%
EPS -0.53 -0.43 -0.94 -0.46 -0.51 -0.51 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2062 0.2116 0.215 0.2247 0.2289 0.2344 0.241 -9.88%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.23 0.17 0.18 0.25 0.22 0.23 0.29 -
P/RPS 108.24 6.33 4.31 24.51 36.55 36.99 9.02 424.94%
P/EPS -16.43 -14.91 -7.20 -20.33 -16.18 -16.91 69.05 -
EY -6.09 -6.71 -13.89 -4.92 -6.18 -5.91 1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.30 0.31 0.42 0.36 0.37 0.45 -4.49%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 13/05/09 26/02/09 28/11/08 21/08/08 25/04/08 26/02/08 -
Price 0.20 0.25 0.17 0.18 0.22 0.25 0.27 -
P/RPS 94.13 9.31 4.07 17.65 36.55 40.21 8.40 401.50%
P/EPS -14.29 -21.93 -6.80 -14.63 -16.18 -18.38 64.29 -
EY -7.00 -4.56 -14.71 -6.83 -6.18 -5.44 1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.30 0.30 0.36 0.40 0.42 -8.11%

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