[MENANG] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -137.09%
YoY- 30.36%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 129,345 106,991 0 2,833 7,765 3,266 15,967 37.90%
PBT 26,058 22,549 0 -4,737 -6,802 -7,258 -7,407 -
Tax -7,889 -5,699 0 0 0 0 0 -
NP 18,169 16,850 0 -4,737 -6,802 -7,258 -7,407 -
-
NP to SH 10,064 10,082 0 -4,737 -6,802 -7,258 -7,383 -
-
Tax Rate 30.27% 25.27% - - - - - -
Total Cost 111,176 90,141 0 7,570 14,567 10,524 23,374 27.07%
-
Net Worth 188,199 170,975 160,904 152,146 146,016 162,824 173,607 1.24%
Dividend
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 188,199 170,975 160,904 152,146 146,016 162,824 173,607 1.24%
NOSH 266,949 267,107 267,150 267,627 266,745 266,838 267,500 -0.03%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 14.05% 15.75% 0.00% -167.21% -87.60% -222.23% -46.39% -
ROE 5.35% 5.90% 0.00% -3.11% -4.66% -4.46% -4.25% -
Per Share
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 48.45 40.06 0.00 1.06 2.91 1.22 5.97 37.93%
EPS 3.77 3.77 0.00 -1.77 -2.55 -2.72 -2.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.705 0.6401 0.6023 0.5685 0.5474 0.6102 0.649 1.27%
Adjusted Per Share Value based on latest NOSH - 266,019
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 18.49 15.29 0.00 0.40 1.11 0.47 2.28 37.92%
EPS 1.44 1.44 0.00 -0.68 -0.97 -1.04 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.269 0.2444 0.23 0.2175 0.2087 0.2327 0.2481 1.25%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.64 0.31 0.23 0.23 0.23 0.22 0.38 -
P/RPS 1.32 0.77 0.00 21.73 7.90 17.97 6.37 -21.47%
P/EPS 16.98 8.21 0.00 -12.99 -9.02 -8.09 -13.77 -
EY 5.89 12.18 0.00 -7.70 -11.09 -12.36 -7.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.48 0.38 0.40 0.42 0.36 0.59 6.88%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 25/02/14 26/02/13 29/02/12 26/08/10 25/08/09 21/08/08 27/08/07 -
Price 0.90 0.34 0.25 0.23 0.20 0.22 0.41 -
P/RPS 1.86 0.85 0.00 21.73 6.87 17.97 6.87 -18.18%
P/EPS 23.87 9.01 0.00 -12.99 -7.84 -8.09 -14.86 -
EY 4.19 11.10 0.00 -7.70 -12.75 -12.36 -6.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.53 0.42 0.40 0.37 0.36 0.63 11.50%

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