[MENANG] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.43%
YoY- -75.44%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 248,563 124,026 10,038 19,543 14,630 24,641 16,584 51.62%
PBT 65,429 2,286 2,717 -16,519 -13,247 -15,600 -9,045 -
Tax -21,575 -3,382 852 0 0 0 -2,869 36.36%
NP 43,854 -1,096 3,569 -16,519 -13,247 -15,600 -11,914 -
-
NP to SH 24,494 -4,046 3,569 -16,519 -9,416 -15,565 -11,914 -
-
Tax Rate 32.97% 147.94% -31.36% - - - - -
Total Cost 204,709 125,122 6,469 36,062 27,877 40,241 28,498 35.41%
-
Net Worth 175,008 150,214 148,653 143,262 159,731 169,579 184,286 -0.79%
Dividend
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 175,008 150,214 148,653 143,262 159,731 169,579 184,286 -0.79%
NOSH 267,107 266,621 267,941 267,280 267,154 267,770 266,503 0.03%
Ratio Analysis
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 17.64% -0.88% 35.55% -84.53% -90.55% -63.31% -71.84% -
ROE 14.00% -2.69% 2.40% -11.53% -5.89% -9.18% -6.46% -
Per Share
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 93.06 46.52 3.75 7.31 5.48 9.20 6.22 51.58%
EPS 9.17 -1.52 1.33 -6.18 -3.52 -5.81 -4.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6552 0.5634 0.5548 0.536 0.5979 0.6333 0.6915 -0.82%
Adjusted Per Share Value based on latest NOSH - 267,280
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 35.53 17.73 1.43 2.79 2.09 3.52 2.37 51.63%
EPS 3.50 -0.58 0.51 -2.36 -1.35 -2.22 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2501 0.2147 0.2125 0.2048 0.2283 0.2424 0.2634 -0.79%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/03/13 30/03/12 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.36 0.25 0.22 0.19 0.25 0.37 0.13 -
P/RPS 0.39 0.54 5.87 2.60 4.57 4.02 2.09 -22.74%
P/EPS 3.93 -16.47 16.52 -3.07 -7.09 -6.37 -2.91 -
EY 25.47 -6.07 6.05 -32.53 -14.10 -15.71 -34.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.44 0.40 0.35 0.42 0.58 0.19 17.75%
Price Multiplier on Announcement Date
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/05/13 29/05/12 16/11/10 25/11/09 28/11/08 15/11/07 30/11/06 -
Price 0.32 0.24 0.22 0.22 0.18 0.37 0.15 -
P/RPS 0.34 0.52 5.87 3.01 3.29 4.02 2.41 -26.00%
P/EPS 3.49 -15.82 16.52 -3.56 -5.11 -6.37 -3.36 -
EY 28.66 -6.32 6.05 -28.09 -19.58 -15.71 -29.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.43 0.40 0.41 0.30 0.58 0.22 13.10%

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