[MENANG] QoQ Quarter Result on 2010-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,001 11,161 1,300 36,356 946 1,711 1,122 -7.32% QoQ % -91.03% 758.54% -96.42% 3,743.13% -44.71% 52.50% - Horiz. % 89.22% 994.74% 115.86% 3,240.29% 84.31% 152.50% 100.00%
PBT -3,044 -1,361 -2,519 7,548 -3,644 -2,740 -1,998 32.37% QoQ % -123.66% 45.97% -133.37% 307.14% -32.99% -37.14% - Horiz. % 152.35% 68.12% 126.08% -377.78% 182.38% 137.14% 100.00%
Tax -7 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NP -3,051 -1,361 -2,519 7,548 -3,644 -2,740 -1,998 32.57% QoQ % -124.17% 45.97% -133.37% 307.14% -32.99% -37.14% - Horiz. % 152.70% 68.12% 126.08% -377.78% 182.38% 137.14% 100.00%
NP to SH -3,043 -1,352 -2,508 8,855 -3,644 -2,740 -1,998 32.34% QoQ % -125.07% 46.09% -128.32% 343.00% -32.99% -37.14% - Horiz. % 152.30% 67.67% 125.53% -443.19% 182.38% 137.14% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 4,052 12,522 3,819 28,808 4,590 4,451 3,120 19.02% QoQ % -67.64% 227.89% -86.74% 527.63% 3.12% 42.66% - Horiz. % 129.87% 401.35% 122.40% 923.33% 147.12% 142.66% 100.00%
Net Worth 150,041 152,033 154,375 156,829 148,653 151,232 154,165 -1.79% QoQ % -1.31% -1.52% -1.56% 5.50% -1.70% -1.90% - Horiz. % 97.32% 98.62% 100.14% 101.73% 96.42% 98.10% 100.00%
Dividend 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 150,041 152,033 154,375 156,829 148,653 151,232 154,165 -1.79% QoQ % -1.31% -1.52% -1.56% 5.50% -1.70% -1.90% - Horiz. % 97.32% 98.62% 100.14% 101.73% 96.42% 98.10% 100.00%
NOSH 266,929 265,098 266,808 266,716 267,941 266,019 266,400 0.13% QoQ % 0.69% -0.64% 0.03% -0.46% 0.72% -0.14% - Horiz. % 100.20% 99.51% 100.15% 100.12% 100.58% 99.86% 100.00%
Ratio Analysis 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -304.80 % -12.19 % -193.77 % 20.76 % -385.20 % -160.14 % -178.07 % 43.05% QoQ % -2,400.41% 93.71% -1,033.38% 105.39% -140.54% 10.07% - Horiz. % 171.17% 6.85% 108.82% -11.66% 216.32% 89.93% 100.00%
ROE -2.03 % -0.89 % -1.62 % 5.65 % -2.45 % -1.81 % -1.30 % 34.56% QoQ % -128.09% 45.06% -128.67% 330.61% -35.36% -39.23% - Horiz. % 156.15% 68.46% 124.62% -434.62% 188.46% 139.23% 100.00%
Per Share 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.38 4.21 0.49 13.63 0.35 0.64 0.42 -6.45% QoQ % -90.97% 759.18% -96.40% 3,794.29% -45.31% 52.38% - Horiz. % 90.48% 1,002.38% 116.67% 3,245.24% 83.33% 152.38% 100.00%
EPS -1.14 -0.51 -0.94 3.32 -1.36 -1.03 -0.75 32.17% QoQ % -123.53% 45.74% -128.31% 344.12% -32.04% -37.33% - Horiz. % 152.00% 68.00% 125.33% -442.67% 181.33% 137.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5621 0.5735 0.5786 0.5880 0.5548 0.5685 0.5787 -1.92% QoQ % -1.99% -0.88% -1.60% 5.98% -2.41% -1.76% - Horiz. % 97.13% 99.10% 99.98% 101.61% 95.87% 98.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.21 2.32 0.27 7.56 0.20 0.36 0.23 -5.88% QoQ % -90.95% 759.26% -96.43% 3,680.00% -44.44% 56.52% - Horiz. % 91.30% 1,008.70% 117.39% 3,286.96% 86.96% 156.52% 100.00%
EPS -0.63 -0.28 -0.52 1.84 -0.76 -0.57 -0.42 31.00% QoQ % -125.00% 46.15% -128.26% 342.11% -33.33% -35.71% - Horiz. % 150.00% 66.67% 123.81% -438.10% 180.95% 135.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3121 0.3162 0.3211 0.3262 0.3092 0.3145 0.3206 -1.77% QoQ % -1.30% -1.53% -1.56% 5.50% -1.69% -1.90% - Horiz. % 97.35% 98.63% 100.16% 101.75% 96.44% 98.10% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.2000 0.2200 0.2300 0.2500 0.2200 0.2300 0.2700 -
P/RPS 0.00 0.00 0.00 1.83 62.31 35.76 64.11 - QoQ % 0.00% 0.00% 0.00% -97.06% 74.24% -44.22% - Horiz. % 0.00% 0.00% 0.00% 2.85% 97.19% 55.78% 100.00%
P/EPS 0.00 0.00 0.00 7.53 -16.18 -22.33 -36.00 - QoQ % 0.00% 0.00% 0.00% 146.54% 27.54% 37.97% - Horiz. % -0.00% -0.00% -0.00% -20.92% 44.94% 62.03% 100.00%
EY 0.00 0.00 0.00 13.28 -6.18 -4.48 -2.78 - QoQ % 0.00% 0.00% 0.00% 314.89% -37.95% -61.15% - Horiz. % -0.00% -0.00% -0.00% -477.70% 222.30% 161.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.43 0.40 0.40 0.47 - QoQ % 0.00% 0.00% 0.00% 7.50% 0.00% -14.89% - Horiz. % 0.00% 0.00% 0.00% 91.49% 85.11% 85.11% 100.00%
Price Multiplier on Announcement Date 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 10/08/11 19/05/11 28/02/11 16/11/10 26/08/10 26/05/10 -
Price 0.2000 0.1900 0.2200 0.2300 0.2200 0.2300 0.2300 -
P/RPS 0.00 0.00 0.00 1.69 62.31 35.76 54.61 - QoQ % 0.00% 0.00% 0.00% -97.29% 74.24% -34.52% - Horiz. % 0.00% 0.00% 0.00% 3.09% 114.10% 65.48% 100.00%
P/EPS 0.00 0.00 0.00 6.93 -16.18 -22.33 -30.67 - QoQ % 0.00% 0.00% 0.00% 142.83% 27.54% 27.19% - Horiz. % -0.00% -0.00% -0.00% -22.60% 52.76% 72.81% 100.00%
EY 0.00 0.00 0.00 14.43 -6.18 -4.48 -3.26 - QoQ % 0.00% 0.00% 0.00% 333.50% -37.95% -37.42% - Horiz. % -0.00% -0.00% -0.00% -442.64% 189.57% 137.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.39 0.40 0.40 0.40 - QoQ % 0.00% 0.00% 0.00% -2.50% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 97.50% 100.00% 100.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MCB-notes-2010-12.doc 
