[MENANG] YoY Annual (Unaudited) Result on 31-Dec-2006 [#4]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
YoY- 44.65%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 14,653 17,139 27,912 18,643 21,697 13,426 7,227 12.49%
PBT 2,698 -17,213 -14,328 -6,993 -16,260 -5,789 -13,627 -
Tax 852 0 0 -2,556 -993 -2,294 -84 -
NP 3,550 -17,213 -14,328 -9,549 -17,253 -8,083 -13,711 -
-
NP to SH 3,550 -17,213 -10,497 -9,549 -17,253 -8,083 -13,711 -
-
Tax Rate -31.58% - - - - - - -
Total Cost 11,103 34,352 42,240 28,192 38,950 21,509 20,938 -10.02%
-
Net Worth 156,614 153,135 170,265 180,976 190,263 207,906 215,767 -5.19%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 156,614 153,135 170,265 180,976 190,263 207,906 215,767 -5.19%
NOSH 267,169 267,298 267,124 267,478 267,074 267,575 267,270 -0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 24.23% -100.43% -51.33% -51.22% -79.52% -60.20% -189.72% -
ROE 2.27% -11.24% -6.17% -5.28% -9.07% -3.89% -6.35% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 5.48 6.41 10.45 6.97 8.12 5.02 2.70 12.50%
EPS 1.33 -6.44 -3.93 -3.57 -6.46 -3.03 -5.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5862 0.5729 0.6374 0.6766 0.7124 0.777 0.8073 -5.18%
Adjusted Per Share Value based on latest NOSH - 266,979
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.09 2.45 3.99 2.66 3.10 1.92 1.03 12.50%
EPS 0.51 -2.46 -1.50 -1.36 -2.47 -1.16 -1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2239 0.2189 0.2434 0.2587 0.272 0.2972 0.3084 -5.19%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.24 0.18 0.29 0.14 0.13 0.23 0.41 -
P/RPS 4.38 2.81 2.78 2.01 1.60 4.58 15.16 -18.67%
P/EPS 18.06 -2.80 -7.38 -3.92 -2.01 -7.61 -7.99 -
EY 5.54 -35.78 -13.55 -25.50 -49.69 -13.13 -12.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.45 0.21 0.18 0.30 0.51 -3.56%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 28/02/07 28/02/06 30/05/05 26/02/04 -
Price 0.25 0.17 0.27 0.55 0.14 0.13 0.39 -
P/RPS 4.56 2.65 2.58 7.89 1.72 2.59 14.42 -17.44%
P/EPS 18.81 -2.64 -6.87 -15.41 -2.17 -4.30 -7.60 -
EY 5.31 -37.88 -14.55 -6.49 -46.14 -23.24 -13.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.30 0.42 0.81 0.20 0.17 0.48 -1.81%

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