[MENANG] QoQ Quarter Result on 2010-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 36,356 946 1,711 1,122 6,259 630 569 1,486.19% QoQ % 3,743.13% -44.71% 52.50% -82.07% 893.49% 10.72% - Horiz. % 6,389.46% 166.26% 300.70% 197.19% 1,100.00% 110.72% 100.00%
PBT 7,548 -3,644 -2,740 -1,998 11,099 -3,047 -3,749 - QoQ % 307.14% -32.99% -37.14% -118.00% 464.26% 18.72% - Horiz. % -201.33% 97.20% 73.09% 53.29% -296.05% 81.28% 100.00%
Tax 0 0 0 0 852 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NP 7,548 -3,644 -2,740 -1,998 11,951 -3,047 -3,749 - QoQ % 307.14% -32.99% -37.14% -116.72% 492.22% 18.72% - Horiz. % -201.33% 97.20% 73.09% 53.29% -318.78% 81.28% 100.00%
NP to SH 8,855 -3,644 -2,740 -1,998 11,951 -3,047 -3,749 - QoQ % 343.00% -32.99% -37.14% -116.72% 492.22% 18.72% - Horiz. % -236.20% 97.20% 73.09% 53.29% -318.78% 81.28% 100.00%
Tax Rate - % - % - % - % -7.68 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 28,808 4,590 4,451 3,120 -5,692 3,677 4,318 253.17% QoQ % 527.63% 3.12% 42.66% 154.81% -254.80% -14.84% - Horiz. % 667.16% 106.30% 103.08% 72.26% -131.82% 85.16% 100.00%
Net Worth 156,829 148,653 151,232 154,165 138,304 143,262 146,585 4.59% QoQ % 5.50% -1.70% -1.90% 11.47% -3.46% -2.27% - Horiz. % 106.99% 101.41% 103.17% 105.17% 94.35% 97.73% 100.00%
Dividend 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 156,829 148,653 151,232 154,165 138,304 143,262 146,585 4.59% QoQ % 5.50% -1.70% -1.90% 11.47% -3.46% -2.27% - Horiz. % 106.99% 101.41% 103.17% 105.17% 94.35% 97.73% 100.00%
NOSH 266,716 267,941 266,019 266,400 266,739 267,280 267,785 -0.27% QoQ % -0.46% 0.72% -0.14% -0.13% -0.20% -0.19% - Horiz. % 99.60% 100.06% 99.34% 99.48% 99.61% 99.81% 100.00%
Ratio Analysis 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 20.76 % -385.20 % -160.14 % -178.07 % 190.94 % -483.65 % -658.88 % - QoQ % 105.39% -140.54% 10.07% -193.26% 139.48% 26.60% - Horiz. % -3.15% 58.46% 24.30% 27.03% -28.98% 73.40% 100.00%
ROE 5.65 % -2.45 % -1.81 % -1.30 % 8.64 % -2.13 % -2.56 % - QoQ % 330.61% -35.36% -39.23% -115.05% 505.63% 16.80% - Horiz. % -220.70% 95.70% 70.70% 50.78% -337.50% 83.20% 100.00%
Per Share 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.63 0.35 0.64 0.42 2.35 0.24 0.21 1,502.81% QoQ % 3,794.29% -45.31% 52.38% -82.13% 879.17% 14.29% - Horiz. % 6,490.48% 166.67% 304.76% 200.00% 1,119.05% 114.29% 100.00%
EPS 3.32 -1.36 -1.03 -0.75 4.47 -1.14 -1.40 - QoQ % 344.12% -32.04% -37.33% -116.78% 492.11% 18.57% - Horiz. % -237.14% 97.14% 73.57% 53.57% -319.29% 81.43% 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 0.5880 0.5548 0.5685 0.5787 0.5185 0.5360 0.5474 4.87% QoQ % 5.98% -2.41% -1.76% 11.61% -3.26% -2.08% - Horiz. % 107.42% 101.35% 103.85% 105.72% 94.72% 97.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.56 0.20 0.36 0.23 1.30 0.13 0.12 1,471.39% QoQ % 3,680.00% -44.44% 56.52% -82.31% 900.00% 8.33% - Horiz. % 6,300.00% 166.67% 300.00% 191.67% 1,083.33% 108.33% 100.00%
EPS 1.84 -0.76 -0.57 -0.42 2.49 -0.63 -0.78 - QoQ % 342.11% -33.33% -35.71% -116.87% 495.24% 19.23% - Horiz. % -235.90% 97.44% 73.08% 53.85% -319.23% 80.77% 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 0.3262 0.3092 0.3145 0.3206 0.2877 0.2980 0.3049 4.59% QoQ % 5.50% -1.69% -1.90% 11.44% -3.46% -2.26% - Horiz. % 106.99% 101.41% 103.15% 105.15% 94.36% 97.74% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.2500 0.2200 0.2300 0.2700 0.2400 0.1900 0.2300 -
P/RPS 1.83 62.31 35.76 64.11 10.23 80.61 108.24 -93.36% QoQ % -97.06% 74.24% -44.22% 526.69% -87.31% -25.53% - Horiz. % 1.69% 57.57% 33.04% 59.23% 9.45% 74.47% 100.00%
P/EPS 7.53 -16.18 -22.33 -36.00 5.36 -16.67 -16.43 - QoQ % 146.54% 27.54% 37.97% -771.64% 132.15% -1.46% - Horiz. % -45.83% 98.48% 135.91% 219.11% -32.62% 101.46% 100.00%
EY 13.28 -6.18 -4.48 -2.78 18.67 -6.00 -6.09 - QoQ % 314.89% -37.95% -61.15% -114.89% 411.17% 1.48% - Horiz. % -218.06% 101.48% 73.56% 45.65% -306.57% 98.52% 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 0.43 0.40 0.40 0.47 0.46 0.35 0.42 1.58% QoQ % 7.50% 0.00% -14.89% 2.17% 31.43% -16.67% - Horiz. % 102.38% 95.24% 95.24% 111.90% 109.52% 83.33% 100.00%
Price Multiplier on Announcement Date 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 16/11/10 26/08/10 26/05/10 25/02/10 25/11/09 25/08/09 -
Price 0.2300 0.2200 0.2300 0.2300 0.2500 0.2200 0.2000 -
P/RPS 1.69 62.31 35.76 54.61 10.65 93.34 94.13 -93.09% QoQ % -97.29% 74.24% -34.52% 412.77% -88.59% -0.84% - Horiz. % 1.80% 66.20% 37.99% 58.02% 11.31% 99.16% 100.00%
P/EPS 6.93 -16.18 -22.33 -30.67 5.58 -19.30 -14.29 - QoQ % 142.83% 27.54% 27.19% -649.64% 128.91% -35.06% - Horiz. % -48.50% 113.23% 156.26% 214.63% -39.05% 135.06% 100.00%
EY 14.43 -6.18 -4.48 -3.26 17.92 -5.18 -7.00 - QoQ % 333.50% -37.95% -37.42% -118.19% 445.95% 26.00% - Horiz. % -206.14% 88.29% 64.00% 46.57% -256.00% 74.00% 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 0.39 0.40 0.40 0.40 0.48 0.41 0.37 3.56% QoQ % -2.50% 0.00% 0.00% -16.67% 17.07% 10.81% - Horiz. % 105.41% 108.11% 108.11% 108.11% 129.73% 110.81% 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-accounts-2010-03.xls 
