[MENANG] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -325.13%
YoY- 34.58%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 250,364 130,020 17,949 4,488 28,780 6,644 56,080 25.85%
PBT 62,628 32,700 -9,233 -7,992 -12,216 -14,532 -13,076 -
Tax -15,316 -3,792 -9 0 0 0 0 -
NP 47,312 28,908 -9,242 -7,992 -12,216 -14,532 -13,076 -
-
NP to SH 29,832 20,964 -9,205 -7,992 -12,216 -14,532 -13,072 -
-
Tax Rate 24.46% 11.60% - - - - - -
Total Cost 203,052 101,112 27,191 12,480 40,996 21,176 69,156 18.00%
-
Net Worth 185,692 166,140 150,416 154,165 150,422 166,637 177,972 0.65%
Dividend
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 185,692 166,140 150,416 154,165 150,422 166,637 177,972 0.65%
NOSH 267,107 267,107 267,596 266,400 267,894 267,132 267,868 -0.04%
Ratio Analysis
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 18.90% 22.23% -51.49% -178.07% -42.45% -218.72% -23.32% -
ROE 16.07% 12.62% -6.12% -5.18% -8.12% -8.72% -7.34% -
Per Share
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 93.73 48.68 6.71 1.68 10.74 2.49 20.94 25.90%
EPS 11.16 7.84 -3.44 -3.00 -4.56 -5.44 -4.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6952 0.622 0.5621 0.5787 0.5615 0.6238 0.6644 0.69%
Adjusted Per Share Value based on latest NOSH - 266,400
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 35.79 18.58 2.57 0.64 4.11 0.95 8.02 25.84%
EPS 4.26 3.00 -1.32 -1.14 -1.75 -2.08 -1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2654 0.2375 0.215 0.2204 0.215 0.2382 0.2544 0.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/09/13 28/09/12 30/09/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.48 0.31 0.20 0.27 0.17 0.23 0.50 -
P/RPS 0.51 0.64 0.00 16.03 1.58 9.25 2.39 -21.13%
P/EPS 4.30 3.95 0.00 -9.00 -3.73 -4.23 -10.25 -
EY 23.27 25.32 0.00 -11.11 -26.82 -23.65 -9.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.50 0.00 0.47 0.30 0.37 0.75 -1.27%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/11/13 30/11/12 25/11/11 26/05/10 13/05/09 25/04/08 30/05/07 -
Price 0.655 0.34 0.20 0.23 0.25 0.25 0.29 -
P/RPS 0.70 0.70 0.00 13.65 2.33 10.05 1.39 -10.00%
P/EPS 5.86 4.33 0.00 -7.67 -5.48 -4.60 -5.94 -
EY 17.05 23.08 0.00 -13.04 -18.24 -21.76 -16.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.55 0.00 0.40 0.45 0.40 0.44 12.37%

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