[MENANG] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 492.22%
YoY- 279.2%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 80,897 91,264 36,356 6,259 11,149 8,639 5,368 51.77%
PBT 11,776 31,766 7,548 11,099 -6,669 -2,702 -3,978 -
Tax -4,005 -12,254 0 852 0 0 0 -
NP 7,771 19,512 7,548 11,951 -6,669 -2,702 -3,978 -
-
NP to SH 3,244 10,386 8,855 11,951 -6,669 1,129 -3,978 -
-
Tax Rate 34.01% 38.58% 0.00% -7.68% - - - -
Total Cost 73,126 71,752 28,808 -5,692 17,818 11,341 9,346 37.22%
-
Net Worth 178,240 160,809 156,829 138,304 152,826 171,339 180,638 -0.20%
Dividend
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 178,240 160,809 156,829 138,304 152,826 171,339 180,638 -0.20%
NOSH 267,107 266,992 266,716 266,739 266,760 268,809 266,979 0.00%
Ratio Analysis
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.61% 21.38% 20.76% 190.94% -59.82% -31.28% -74.11% -
ROE 1.82% 6.46% 5.65% 8.64% -4.36% 0.66% -2.20% -
Per Share
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 30.29 34.18 13.63 2.35 4.18 3.21 2.01 51.77%
EPS 1.21 3.89 3.32 4.47 -2.50 0.42 -1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6673 0.6023 0.588 0.5185 0.5729 0.6374 0.6766 -0.21%
Adjusted Per Share Value based on latest NOSH - 266,739
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 11.59 13.08 5.21 0.90 1.60 1.24 0.77 51.75%
EPS 0.46 1.49 1.27 1.71 -0.96 0.16 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2555 0.2305 0.2248 0.1982 0.219 0.2456 0.2589 -0.20%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.35 0.25 0.25 0.24 0.18 0.29 0.14 -
P/RPS 1.16 0.73 1.83 10.23 4.31 9.02 6.96 -24.08%
P/EPS 28.82 6.43 7.53 5.36 -7.20 69.05 -9.40 -
EY 3.47 15.56 13.28 18.67 -13.89 1.45 -10.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.43 0.46 0.31 0.45 0.21 14.96%
Price Multiplier on Announcement Date
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/08/13 30/08/12 28/02/11 25/02/10 26/02/09 26/02/08 28/02/07 -
Price 0.36 0.27 0.23 0.25 0.17 0.27 0.55 -
P/RPS 1.19 0.79 1.69 10.65 4.07 8.40 27.35 -38.25%
P/EPS 29.64 6.94 6.93 5.58 -6.80 64.29 -36.91 -
EY 3.37 14.41 14.43 17.92 -14.71 1.56 -2.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.39 0.48 0.30 0.42 0.81 -6.04%

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