[MENANG] QoQ TTM 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- -82.82%
YoY- -64.6%
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 19,543 21,638 22,674 17,140 14,630 15,212 15,553 16.42%
PBT -16,519 -16,758 -16,635 -17,214 -13,247 -14,176 -14,688 8.13%
Tax 0 0 0 0 0 0 0 -
NP -16,519 -16,758 -16,635 -17,214 -13,247 -14,176 -14,688 8.13%
-
NP to SH -16,519 -16,758 -16,635 -17,214 -9,416 -10,334 -10,823 32.52%
-
Tax Rate - - - - - - - -
Total Cost 36,062 38,396 39,309 34,354 27,877 29,388 30,241 12.44%
-
Net Worth 143,262 146,585 150,422 152,826 159,731 162,690 166,637 -9.57%
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 143,262 146,585 150,422 152,826 159,731 162,690 166,637 -9.57%
NOSH 267,280 267,785 267,894 266,760 267,154 266,617 267,132 0.03%
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 -84.53% -77.45% -73.37% -100.43% -90.55% -93.19% -94.44% -
ROE -11.53% -11.43% -11.06% -11.26% -5.89% -6.35% -6.49% -
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 7.31 8.08 8.46 6.43 5.48 5.71 5.82 16.39%
EPS -6.18 -6.26 -6.21 -6.45 -3.52 -3.88 -4.05 32.50%
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 2.75 3.05 3.19 2.41 2.06 2.14 2.19 16.37%
EPS -2.33 -2.36 -2.34 -2.42 -1.33 -1.46 -1.52 32.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2017 0.2064 0.2118 0.2152 0.2249 0.2291 0.2346 -9.57%
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 2.60 2.85 2.01 2.80 4.57 3.86 3.95 -24.31%
P/EPS -3.07 -3.68 -2.74 -2.79 -7.09 -5.68 -5.68 -33.62%
EY -32.53 -27.21 -36.53 -35.85 -14.10 -17.62 -17.62 50.43%
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 3.01 2.48 2.95 2.65 3.29 3.86 4.29 -21.02%
P/EPS -3.56 -3.20 -4.03 -2.63 -5.11 -5.68 -6.17 -30.66%
EY -28.09 -31.29 -24.84 -37.96 -19.58 -17.62 -16.21 44.22%
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