[MENANG] YoY TTM Result on 31-Mar-2008 [#1]

Announcement Date
25-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -3.49%
YoY- 34.43%
View:
Show?
TTM Result
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 49,818 8,580 22,674 15,553 28,423 22,180 16,597 18.41%
PBT 624 2,305 -16,635 -14,688 -16,491 -8,055 -3,746 -
Tax -7 852 0 0 -16 -2,859 -2,962 -60.53%
NP 617 3,157 -16,635 -14,688 -16,507 -10,914 -6,708 -
-
NP to SH 1,952 3,157 -16,635 -10,823 -16,506 -10,914 -6,708 -
-
Tax Rate 1.12% -36.96% - - - - - -
Total Cost 49,201 5,423 39,309 30,241 44,930 33,094 23,305 12.17%
-
Net Worth 150,041 154,165 150,422 166,637 177,972 194,074 205,257 -4.70%
Dividend
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 150,041 154,165 150,422 166,637 177,972 194,074 205,257 -4.70%
NOSH 266,929 266,400 267,894 267,132 267,868 267,246 267,575 -0.03%
Ratio Analysis
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 1.24% 36.79% -73.37% -94.44% -58.08% -49.21% -40.42% -
ROE 1.30% 2.05% -11.06% -6.49% -9.27% -5.62% -3.27% -
Per Share
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 18.66 3.22 8.46 5.82 10.61 8.30 6.20 18.46%
EPS 0.73 1.19 -6.21 -4.05 -6.16 -4.08 -2.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5621 0.5787 0.5615 0.6238 0.6644 0.7262 0.7671 -4.66%
Adjusted Per Share Value based on latest NOSH - 267,132
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 7.01 1.21 3.19 2.19 4.00 3.12 2.33 18.45%
EPS 0.27 0.44 -2.34 -1.52 -2.32 -1.54 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2111 0.2169 0.2116 0.2344 0.2504 0.273 0.2887 -4.69%
Price Multiplier on Financial Quarter End Date
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/09/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.20 0.27 0.17 0.23 0.50 0.13 0.21 -
P/RPS 1.07 8.38 2.01 3.95 4.71 1.57 3.39 -16.24%
P/EPS 27.35 22.78 -2.74 -5.68 -8.11 -3.18 -8.38 -
EY 3.66 4.39 -36.53 -17.62 -12.32 -31.41 -11.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.47 0.30 0.37 0.75 0.18 0.27 4.52%
Price Multiplier on Announcement Date
30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/11/11 26/05/10 13/05/09 25/04/08 30/05/07 29/05/06 30/05/05 -
Price 0.20 0.23 0.25 0.25 0.29 0.15 0.13 -
P/RPS 1.07 7.14 2.95 4.29 2.73 1.81 2.10 -9.84%
P/EPS 27.35 19.41 -4.03 -6.17 -4.71 -3.67 -5.19 -
EY 3.66 5.15 -24.84 -16.21 -21.25 -27.23 -19.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.45 0.40 0.44 0.21 0.17 12.22%

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