[MENANG] QoQ TTM 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- 112.72%
YoY- 112.21%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 10,038 9,722 8,580 14,653 19,543 21,638 22,674 -41.88%
PBT 2,717 3,314 2,305 1,249 -16,519 -16,758 -16,635 -
Tax 852 852 852 852 0 0 0 -
NP 3,569 4,166 3,157 2,101 -16,519 -16,758 -16,635 -
-
NP to SH 3,569 4,166 3,157 2,101 -16,519 -16,758 -16,635 -
-
Tax Rate -31.36% -25.71% -36.96% -68.21% - - - -
Total Cost 6,469 5,556 5,423 12,552 36,062 38,396 39,309 -69.93%
-
Net Worth 148,653 151,232 154,165 138,304 143,262 146,585 150,422 -0.78%
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 148,653 151,232 154,165 138,304 143,262 146,585 150,422 -0.78%
NOSH 267,941 266,019 266,400 266,739 267,280 267,785 267,894 0.01%
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 35.55% 42.85% 36.79% 14.34% -84.53% -77.45% -73.37% -
ROE 2.40% 2.75% 2.05% 1.52% -11.53% -11.43% -11.06% -
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 3.75 3.65 3.22 5.49 7.31 8.08 8.46 -41.83%
EPS 1.33 1.57 1.19 0.79 -6.18 -6.26 -6.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5548 0.5685 0.5787 0.5185 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 1.43 1.39 1.23 2.09 2.79 3.09 3.24 -42.00%
EPS 0.51 0.60 0.45 0.30 -2.36 -2.40 -2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2125 0.2162 0.2204 0.1977 0.2048 0.2095 0.215 -0.77%
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 5.87 6.29 8.38 4.37 2.60 2.85 2.01 104.17%
P/EPS 16.52 14.69 22.78 30.47 -3.07 -3.68 -2.74 -
EY 6.05 6.81 4.39 3.28 -32.53 -27.21 -36.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.47 0.46 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 5.87 6.29 7.14 4.55 3.01 2.48 2.95 58.13%
P/EPS 16.52 14.69 19.41 31.74 -3.56 -3.20 -4.03 -
EY 6.05 6.81 5.15 3.15 -28.09 -31.29 -24.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.48 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