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

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -0.74%
YoY- -62.16%
View:
Show?
TTM Result
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 310,118 13,462 9,722 21,638 15,212 27,990 15,002 59.24%
PBT 64,561 -10,480 3,314 -16,758 -14,176 -15,729 -9,047 -
Tax -21,328 -7 852 0 0 0 -2,875 36.04%
NP 43,233 -10,487 4,166 -16,758 -14,176 -15,729 -11,922 -
-
NP to SH 24,413 -10,500 4,166 -16,758 -10,334 -15,705 -11,922 -
-
Tax Rate 33.04% - -25.71% - - - - -
Total Cost 266,885 23,949 5,556 38,396 29,388 43,719 26,924 42.24%
-
Net Worth 170,975 146,198 151,232 146,585 162,690 173,417 189,105 -1.53%
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 170,975 146,198 151,232 146,585 162,690 173,417 189,105 -1.53%
NOSH 267,107 266,444 266,019 267,785 266,617 267,207 267,173 -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 13.94% -77.90% 42.85% -77.45% -93.19% -56.20% -79.47% -
ROE 14.28% -7.18% 2.75% -11.43% -6.35% -9.06% -6.30% -
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 116.10 5.05 3.65 8.08 5.71 10.47 5.62 59.22%
EPS 9.14 -3.94 1.57 -6.26 -3.88 -5.88 -4.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6401 0.5487 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 43.67 1.90 1.37 3.05 2.14 3.94 2.11 59.27%
EPS 3.44 -1.48 0.59 -2.36 -1.46 -2.21 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2407 0.2059 0.2129 0.2064 0.2291 0.2442 0.2663 -1.54%
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 0.27 4.55 6.29 2.85 3.86 3.63 2.49 -28.91%
P/EPS 3.39 -5.84 14.69 -3.68 -5.68 -6.47 -3.14 -
EY 29.48 -17.13 6.81 -27.21 -17.62 -15.47 -31.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 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 0.29 4.95 6.29 2.48 3.86 3.91 2.49 -28.12%
P/EPS 3.72 -6.34 14.69 -3.20 -5.68 -6.98 -3.14 -
EY 26.88 -15.76 6.81 -31.29 -17.62 -14.34 -31.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 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