[MENANG] QoQ TTM 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- -69.97%
YoY- 25.77%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 15,002 22,180 21,697 24,623 25,487 16,597 13,416 7.75%
PBT -9,047 -8,055 -16,258 -8,920 -2,973 -3,746 -5,791 34.74%
Tax -2,875 -2,859 -993 -1,168 -2,962 -2,962 -2,293 16.32%
NP -11,922 -10,914 -17,251 -10,088 -5,935 -6,708 -8,084 29.65%
-
NP to SH -11,922 -10,914 -17,251 -10,088 -5,935 -6,708 -8,084 29.65%
-
Tax Rate - - - - - - - -
Total Cost 26,924 33,094 38,948 34,711 31,422 23,305 21,500 16.22%
-
Net Worth 189,105 194,074 190,634 196,534 201,395 205,257 205,779 -5.49%
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 189,105 194,074 190,634 196,534 201,395 205,257 205,779 -5.49%
NOSH 267,173 267,246 267,594 266,993 267,671 267,575 264,838 0.58%
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 -79.47% -49.21% -79.51% -40.97% -23.29% -40.42% -60.26% -
ROE -6.30% -5.62% -9.05% -5.13% -2.95% -3.27% -3.93% -
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 5.62 8.30 8.11 9.22 9.52 6.20 5.07 7.12%
EPS -4.46 -4.08 -6.45 -3.78 -2.22 -2.51 -3.05 28.92%
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 2.14 3.17 3.10 3.52 3.64 2.37 1.92 7.52%
EPS -1.70 -1.56 -2.47 -1.44 -0.85 -0.96 -1.16 29.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2703 0.2774 0.2725 0.2809 0.2879 0.2934 0.2941 -5.48%
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 2.49 1.57 1.60 1.73 1.89 3.39 4.54 -33.07%
P/EPS -3.14 -3.18 -2.02 -4.23 -8.12 -8.38 -7.53 -44.27%
EY -31.87 -31.41 -49.59 -23.61 -12.32 -11.94 -13.27 79.62%
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 2.49 1.81 1.73 1.08 1.79 2.10 4.54 -33.07%
P/EPS -3.14 -3.67 -2.17 -2.65 -7.67 -5.19 -7.53 -44.27%
EY -31.87 -27.23 -46.05 -37.78 -13.04 -19.28 -13.27 79.62%
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