Highlights

[MENANG] QoQ TTM Result on 2011-03-31 [#0]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
31-Mar-2011
Profit Trend QoQ -     -107.82%    YoY -     -101.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 13,462 49,818 49,763 40,313 40,135 10,038 9,722 24.16%
  QoQ % -72.98% 0.11% 23.44% 0.44% 299.83% 3.25% -
  Horiz. % 138.47% 512.43% 511.86% 414.66% 412.83% 103.25% 100.00%
PBT -10,480 624 24 -1,355 -834 2,717 3,314 -
  QoQ % -1,779.49% 2,500.00% 101.77% -62.47% -130.70% -18.01% -
  Horiz. % -316.23% 18.83% 0.72% -40.89% -25.17% 81.99% 100.00%
Tax -7 -7 0 0 0 852 852 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.82% -0.82% 0.00% 0.00% 0.00% 100.00% 100.00%
NP -10,487 617 24 -1,355 -834 3,569 4,166 -
  QoQ % -1,799.68% 2,470.83% 101.77% -62.47% -123.37% -14.33% -
  Horiz. % -251.73% 14.81% 0.58% -32.53% -20.02% 85.67% 100.00%
NP to SH -10,500 1,952 1,351 -37 473 3,569 4,166 -
  QoQ % -637.91% 44.49% 3,751.35% -107.82% -86.75% -14.33% -
  Horiz. % -252.04% 46.86% 32.43% -0.89% 11.35% 85.67% 100.00%
Tax Rate - % 1.12 % - % - % - % -31.36 % -25.71 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -21.98% -
  Horiz. % 0.00% -4.36% 0.00% 0.00% 0.00% 121.98% 100.00%
Total Cost 23,949 49,201 49,739 41,668 40,969 6,469 5,556 164.16%
  QoQ % -51.32% -1.08% 19.37% 1.71% 533.31% 16.43% -
  Horiz. % 431.05% 885.55% 895.23% 749.96% 737.38% 116.43% 100.00%
Net Worth 146,198 150,041 152,033 154,375 156,829 148,653 151,232 -2.23%
  QoQ % -2.56% -1.31% -1.52% -1.56% 5.50% -1.70% -
  Horiz. % 96.67% 99.21% 100.53% 102.08% 103.70% 98.30% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 146,198 150,041 152,033 154,375 156,829 148,653 151,232 -2.23%
  QoQ % -2.56% -1.31% -1.52% -1.56% 5.50% -1.70% -
  Horiz. % 96.67% 99.21% 100.53% 102.08% 103.70% 98.30% 100.00%
NOSH 266,444 266,929 265,098 266,808 266,716 267,941 266,019 0.11%
  QoQ % -0.18% 0.69% -0.64% 0.03% -0.46% 0.72% -
  Horiz. % 100.16% 100.34% 99.65% 100.30% 100.26% 100.72% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -77.90 % 1.24 % 0.05 % -3.36 % -2.08 % 35.55 % 42.85 % -
  QoQ % -6,382.26% 2,380.00% 101.49% -61.54% -105.85% -17.04% -
  Horiz. % -181.80% 2.89% 0.12% -7.84% -4.85% 82.96% 100.00%
ROE -7.18 % 1.30 % 0.89 % -0.02 % 0.30 % 2.40 % 2.75 % -
  QoQ % -652.31% 46.07% 4,550.00% -106.67% -87.50% -12.73% -
  Horiz. % -261.09% 47.27% 32.36% -0.73% 10.91% 87.27% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.05 18.66 18.77 15.11 15.05 3.75 3.65 24.09%
  QoQ % -72.94% -0.59% 24.22% 0.40% 301.33% 2.74% -
  Horiz. % 138.36% 511.23% 514.25% 413.97% 412.33% 102.74% 100.00%
EPS -3.94 0.73 0.51 -0.01 0.18 1.33 1.57 -
  QoQ % -639.73% 43.14% 5,200.00% -105.56% -86.47% -15.29% -
  Horiz. % -250.96% 46.50% 32.48% -0.64% 11.46% 84.71% 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 0.5487 0.5621 0.5735 0.5786 0.5880 0.5548 0.5685 -2.33%
  QoQ % -2.38% -1.99% -0.88% -1.60% 5.98% -2.41% -
  Horiz. % 96.52% 98.87% 100.88% 101.78% 103.43% 97.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.80 10.36 10.35 8.38 8.35 2.09 2.02 24.25%
  QoQ % -72.97% 0.10% 23.51% 0.36% 299.52% 3.47% -
  Horiz. % 138.61% 512.87% 512.38% 414.85% 413.37% 103.47% 100.00%
EPS -2.18 0.41 0.28 -0.01 0.10 0.74 0.87 -
  QoQ % -631.71% 46.43% 2,900.00% -110.00% -86.49% -14.94% -
  Horiz. % -250.57% 47.13% 32.18% -1.15% 11.49% 85.06% 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 0.3041 0.3121 0.3162 0.3211 0.3262 0.3092 0.3145 -2.21%
  QoQ % -2.56% -1.30% -1.53% -1.56% 5.50% -1.69% -
  Horiz. % 96.69% 99.24% 100.54% 102.10% 103.72% 98.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.2300 0.2000 0.2200 0.2300 0.2500 0.2200 0.2300 -
P/RPS 4.55 1.07 1.17 1.52 1.66 5.87 6.29 -19.37%
  QoQ % 325.23% -8.55% -23.03% -8.43% -71.72% -6.68% -
  Horiz. % 72.34% 17.01% 18.60% 24.17% 26.39% 93.32% 100.00%
P/EPS -5.84 27.35 43.17 -1,658.54 140.97 16.52 14.69 -
  QoQ % -121.35% -36.65% 102.60% -1,276.52% 753.33% 12.46% -
  Horiz. % -39.75% 186.18% 293.87% -11,290.27% 959.63% 112.46% 100.00%
EY -17.13 3.66 2.32 -0.06 0.71 6.05 6.81 -
  QoQ % -568.03% 57.76% 3,966.67% -108.45% -88.26% -11.16% -
  Horiz. % -251.54% 53.74% 34.07% -0.88% 10.43% 88.84% 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 0.42 0.36 0.38 0.40 0.43 0.40 0.40 3.30%
  QoQ % 16.67% -5.26% -5.00% -6.98% 7.50% 0.00% -
  Horiz. % 105.00% 90.00% 95.00% 100.00% 107.50% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 25/11/11 10/08/11 19/05/11 28/02/11 16/11/10 26/08/10 -
Price 0.2500 0.2000 0.1900 0.2200 0.2300 0.2200 0.2300 -
P/RPS 4.95 1.07 1.01 1.46 1.53 5.87 6.29 -14.72%
  QoQ % 362.62% 5.94% -30.82% -4.58% -73.94% -6.68% -
  Horiz. % 78.70% 17.01% 16.06% 23.21% 24.32% 93.32% 100.00%
P/EPS -6.34 27.35 37.28 -1,586.43 129.69 16.52 14.69 -
  QoQ % -123.18% -26.64% 102.35% -1,323.25% 685.05% 12.46% -
  Horiz. % -43.16% 186.18% 253.78% -10,799.39% 882.85% 112.46% 100.00%
EY -15.76 3.66 2.68 -0.06 0.77 6.05 6.81 -
  QoQ % -530.60% 36.57% 4,566.67% -107.79% -87.27% -11.16% -
  Horiz. % -231.42% 53.74% 39.35% -0.88% 11.31% 88.84% 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 0.46 0.36 0.33 0.38 0.39 0.40 0.40 9.74%
  QoQ % 27.78% 9.09% -13.16% -2.56% -2.50% 0.00% -
  Horiz. % 115.00% 90.00% 82.50% 95.00% 97.50% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers