[MENANG] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -284.65%
YoY- -42.59%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
Revenue 2,379 9,557 667 1,316 54 59 925 -1.00%
PBT -4,900 -3,908 -4,681 -4,935 -3,434 -3,170 -3,087 -0.49%
Tax -16 0 0 0 3,434 3,170 3,087 -
NP -4,916 -3,908 -4,681 -4,935 0 0 0 -100.00%
-
NP to SH -4,916 -3,908 -4,681 -4,935 -3,461 -3,189 -3,087 -0.49%
-
Tax Rate - - - - - - - -
Total Cost 7,295 13,465 5,348 6,251 54 59 925 -2.19%
-
Net Worth 189,105 201,395 207,221 222,821 26,762 41,668 0 -100.00%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 189,105 201,395 207,221 222,821 26,762 41,668 0 -100.00%
NOSH 267,173 267,671 267,485 266,756 67,073 224,507 223,695 -0.19%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -206.64% -40.89% -701.80% -375.00% 0.00% 0.00% 0.00% -
ROE -2.60% -1.94% -2.26% -2.21% -12.93% -7.65% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
RPS 0.89 3.57 0.25 0.49 0.08 0.03 0.41 -0.82%
EPS -1.84 -1.46 -1.75 -1.85 -5.16 -4.75 -1.38 -0.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7078 0.7524 0.7747 0.8353 0.399 0.1856 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 266,756
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
RPS 0.33 1.34 0.09 0.19 0.01 0.01 0.13 -0.99%
EPS -0.69 -0.55 -0.66 -0.69 -0.49 -0.45 -0.43 -0.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.266 0.2833 0.2915 0.3135 0.0376 0.0586 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 29/06/01 30/06/00 - -
Price 0.14 0.18 0.24 0.44 0.16 0.29 0.00 -
P/RPS 15.72 5.04 96.25 89.19 198.74 1,103.51 0.00 -100.00%
P/EPS -7.61 -12.33 -13.71 -23.78 -3.10 -20.42 0.00 -100.00%
EY -13.14 -8.11 -7.29 -4.20 -32.25 -4.90 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.24 0.31 0.53 0.40 1.56 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/06 29/08/05 24/08/04 18/08/03 08/08/01 26/07/00 - -
Price 0.14 0.17 0.20 0.43 0.70 0.31 0.00 -
P/RPS 15.72 4.76 80.21 87.16 869.47 1,179.61 0.00 -100.00%
P/EPS -7.61 -11.64 -11.43 -23.24 -13.57 -21.82 0.00 -100.00%
EY -13.14 -8.59 -8.75 -4.30 -7.37 -4.58 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.26 0.51 1.75 1.67 0.00 -100.00%

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