[MENANG] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -11.36%
YoY- 6.28%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 213,982 0 5,666 15,530 6,532 31,934 13,240 53.33%
PBT 45,098 0 -9,474 -13,604 -14,516 -14,814 2,656 54.50%
Tax -11,398 0 0 0 0 0 -5,112 13.10%
NP 33,700 0 -9,474 -13,604 -14,516 -14,814 -2,456 -
-
NP to SH 20,164 0 -9,474 -13,604 -14,516 -14,766 -2,456 -
-
Tax Rate 25.27% - - - - - 192.47% -
Total Cost 180,282 0 15,140 29,134 21,048 46,748 15,696 45.49%
-
Net Worth 170,975 160,904 152,146 146,016 162,824 173,607 188,951 -1.52%
Dividend
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 170,975 160,904 152,146 146,016 162,824 173,607 188,951 -1.52%
NOSH 267,107 267,150 267,627 266,745 266,838 267,500 266,956 0.00%
Ratio Analysis
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.75% 0.00% -167.21% -87.60% -222.23% -46.39% -18.55% -
ROE 11.79% 0.00% -6.23% -9.32% -8.92% -8.51% -1.30% -
Per Share
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 80.11 0.00 2.12 5.82 2.45 11.94 4.96 53.32%
EPS 7.54 0.00 -3.54 -5.10 -5.44 -5.52 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6401 0.6023 0.5685 0.5474 0.6102 0.649 0.7078 -1.53%
Adjusted Per Share Value based on latest NOSH - 267,785
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 30.67 0.00 0.81 2.23 0.94 4.58 1.90 53.30%
EPS 2.89 0.00 -1.36 -1.95 -2.08 -2.12 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2451 0.2306 0.2181 0.2093 0.2334 0.2488 0.2708 -1.52%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.31 0.23 0.23 0.23 0.22 0.38 0.14 -
P/RPS 0.39 0.00 10.86 3.95 8.99 3.18 2.82 -26.20%
P/EPS 4.11 0.00 -6.50 -4.51 -4.04 -6.88 -15.22 -
EY 24.35 0.00 -15.39 -22.17 -24.73 -14.53 -6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.40 0.42 0.36 0.59 0.20 14.39%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 26/02/13 29/02/12 26/08/10 25/08/09 21/08/08 27/08/07 30/08/06 -
Price 0.34 0.25 0.23 0.20 0.22 0.41 0.14 -
P/RPS 0.42 0.00 10.86 3.44 8.99 3.43 2.82 -25.36%
P/EPS 4.50 0.00 -6.50 -3.92 -4.04 -7.43 -15.22 -
EY 22.20 0.00 -15.39 -25.50 -24.73 -13.46 -6.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.40 0.37 0.36 0.63 0.20 16.14%

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