[MENANG] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -654.6%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 18,643 21,697 13,426 7,227 17,655 34,568 277 101.62%
PBT -6,993 -16,260 -5,789 -13,627 1,117 -3,485 -13,281 -10.13%
Tax -2,556 -993 -2,294 -84 -2,934 3,485 13,281 -
NP -9,549 -17,253 -8,083 -13,711 -1,817 0 0 -
-
NP to SH -9,549 -17,253 -8,083 -13,711 -1,817 -3,568 -13,271 -5.33%
-
Tax Rate - - - - 262.67% - - -
Total Cost 28,192 38,950 21,509 20,938 19,472 34,568 277 116.00%
-
Net Worth 180,976 190,263 207,906 215,767 229,422 133,668 33,770 32.26%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 180,976 190,263 207,906 215,767 229,422 133,668 33,770 32.26%
NOSH 267,478 267,074 267,575 267,270 267,205 154,458 223,794 3.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -51.22% -79.52% -60.20% -189.72% -10.29% 0.00% 0.00% -
ROE -5.28% -9.07% -3.89% -6.35% -0.79% -2.67% -39.30% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.97 8.12 5.02 2.70 6.61 22.38 0.12 96.73%
EPS -3.57 -6.46 -3.03 -5.13 -0.68 -2.31 -5.93 -8.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6766 0.7124 0.777 0.8073 0.8586 0.8654 0.1509 28.39%
Adjusted Per Share Value based on latest NOSH - 267,714
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2.66 3.10 1.92 1.03 2.52 4.94 0.04 101.21%
EPS -1.36 -2.47 -1.16 -1.96 -0.26 -0.51 -1.90 -5.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2587 0.272 0.2972 0.3084 0.3279 0.1911 0.0483 32.25%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.14 0.13 0.23 0.41 0.34 0.57 0.19 -
P/RPS 2.01 1.60 4.58 15.16 5.15 2.55 153.51 -51.43%
P/EPS -3.92 -2.01 -7.61 -7.99 -50.00 -24.68 -3.20 3.43%
EY -25.50 -49.69 -13.13 -12.51 -2.00 -4.05 -31.21 -3.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.30 0.51 0.40 0.66 1.26 -25.80%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 30/05/05 26/02/04 28/02/03 14/02/02 27/02/01 -
Price 0.55 0.14 0.13 0.39 0.32 0.61 0.17 -
P/RPS 7.89 1.72 2.59 14.42 4.84 2.73 137.35 -37.86%
P/EPS -15.41 -2.17 -4.30 -7.60 -47.06 -26.41 -2.87 32.31%
EY -6.49 -46.14 -23.24 -13.15 -2.13 -3.79 -34.88 -24.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.20 0.17 0.48 0.37 0.70 1.13 -5.39%

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