[MENANG] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -20.0%
YoY- -826.93%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 28,423 22,180 16,597 2,852 16,759 40,356 271 117.08%
PBT -16,491 -8,055 -3,746 -16,289 1,110 -1,341 -14,458 2.21%
Tax -16 -2,859 -2,962 -164 -2,885 3,433 14,458 -
NP -16,507 -10,914 -6,708 -16,453 -1,775 2,092 0 -
-
NP to SH -16,506 -10,914 -6,708 -16,453 -1,775 -1,369 -14,507 2.17%
-
Tax Rate - - - - 259.91% - - -
Total Cost 44,930 33,094 23,305 19,305 18,534 38,264 271 134.29%
-
Net Worth 177,972 194,074 205,257 211,165 228,213 228,006 30,154 34.41%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 177,972 194,074 205,257 211,165 228,213 228,006 30,154 34.41%
NOSH 267,868 267,246 267,575 266,556 267,291 265,000 223,037 3.09%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -58.08% -49.21% -40.42% -576.89% -10.59% 5.18% 0.00% -
ROE -9.27% -5.62% -3.27% -7.79% -0.78% -0.60% -48.11% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 10.61 8.30 6.20 1.07 6.27 15.23 0.12 110.99%
EPS -6.16 -4.08 -2.51 -6.17 -0.66 -0.52 -6.50 -0.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6644 0.7262 0.7671 0.7922 0.8538 0.8604 0.1352 30.37%
Adjusted Per Share Value based on latest NOSH - 266,556
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 4.06 3.17 2.37 0.41 2.40 5.77 0.04 115.90%
EPS -2.36 -1.56 -0.96 -2.35 -0.25 -0.20 -2.07 2.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2544 0.2774 0.2934 0.3018 0.3262 0.3259 0.0431 34.41%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.50 0.13 0.21 0.34 0.28 0.54 0.13 -
P/RPS 4.71 1.57 3.39 31.78 4.47 3.55 106.99 -40.56%
P/EPS -8.11 -3.18 -8.38 -5.51 -42.16 -104.53 -2.00 26.26%
EY -12.32 -31.41 -11.94 -18.15 -2.37 -0.96 -50.03 -20.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.18 0.27 0.43 0.33 0.63 0.96 -4.02%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 29/05/06 30/05/05 24/05/04 20/05/03 30/05/02 14/05/01 -
Price 0.29 0.15 0.13 0.28 0.28 0.45 0.16 -
P/RPS 2.73 1.81 2.10 26.17 4.47 2.95 131.68 -47.57%
P/EPS -4.71 -3.67 -5.19 -4.54 -42.16 -87.11 -2.46 11.42%
EY -21.25 -27.23 -19.28 -22.04 -2.37 -1.15 -40.65 -10.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.21 0.17 0.35 0.33 0.52 1.18 -15.15%

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