Highlights

[MENANG] YoY Quarter Result on 2009-09-30 [#3]

Stock [MENANG]: MENANG CORP (M) BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     18.72%    YoY -     7.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 50,309 111,864 946 630 2,725 3,307 6,656 36.48%
  YoY % -55.03% 11,724.95% 50.16% -76.88% -17.60% -50.32% -
  Horiz. % 755.84% 1,680.65% 14.21% 9.47% 40.94% 49.68% 100.00%
PBT 11,115 10,247 -3,644 -3,047 -3,286 -4,215 -4,344 -
  YoY % 8.47% 381.20% -19.59% 7.27% 22.04% 2.97% -
  Horiz. % -255.87% -235.89% 83.89% 70.14% 75.64% 97.03% 100.00%
Tax -3,622 -3,375 0 0 0 0 0 -
  YoY % -7.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.32% 100.00% - - - - -
NP 7,493 6,872 -3,644 -3,047 -3,286 -4,215 -4,344 -
  YoY % 9.04% 288.58% -19.59% 7.27% 22.04% 2.97% -
  Horiz. % -172.49% -158.20% 83.89% 70.14% 75.64% 97.03% 100.00%
NP to SH 4,027 3,946 -3,644 -3,047 -3,286 -4,204 -4,344 -
  YoY % 2.05% 208.29% -19.59% 7.27% 21.84% 3.22% -
  Horiz. % -92.70% -90.84% 83.89% 70.14% 75.64% 96.78% 100.00%
Tax Rate 32.59 % 32.94 % - % - % - % - % - % -
  YoY % -1.06% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 98.94% 100.00% - - - - -
Total Cost 42,816 104,992 4,590 3,677 6,011 7,522 11,000 23.24%
  YoY % -59.22% 2,187.41% 24.83% -38.83% -20.09% -31.62% -
  Horiz. % 389.24% 954.47% 41.73% 33.43% 54.65% 68.38% 100.00%
Net Worth 175,008 150,214 148,653 143,262 159,731 169,579 184,286 -0.79%
  YoY % 16.51% 1.05% 3.76% -10.31% -5.81% -7.98% -
  Horiz. % 94.97% 81.51% 80.66% 77.74% 86.68% 92.02% 100.00%
Dividend
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 175,008 150,214 148,653 143,262 159,731 169,579 184,286 -0.79%
  YoY % 16.51% 1.05% 3.76% -10.31% -5.81% -7.98% -
  Horiz. % 94.97% 81.51% 80.66% 77.74% 86.68% 92.02% 100.00%
NOSH 267,107 266,621 267,941 267,280 267,154 267,770 266,503 0.03%
  YoY % 0.18% -0.49% 0.25% 0.05% -0.23% 0.48% -
  Horiz. % 100.23% 100.04% 100.54% 100.29% 100.24% 100.48% 100.00%
Ratio Analysis
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.89 % 6.14 % -385.20 % -483.65 % -120.59 % -127.46 % -65.26 % -
  YoY % 142.51% 101.59% 20.36% -301.07% 5.39% -95.31% -
  Horiz. % -22.82% -9.41% 590.25% 741.11% 184.78% 195.31% 100.00%
ROE 2.30 % 2.63 % -2.45 % -2.13 % -2.06 % -2.48 % -2.36 % -
  YoY % -12.55% 207.35% -15.02% -3.40% 16.94% -5.08% -
  Horiz. % -97.46% -111.44% 103.81% 90.25% 87.29% 105.08% 100.00%
Per Share
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 18.83 41.96 0.35 0.24 1.02 1.24 2.50 36.40%
  YoY % -55.12% 11,888.57% 45.83% -76.47% -17.74% -50.40% -
  Horiz. % 753.20% 1,678.40% 14.00% 9.60% 40.80% 49.60% 100.00%
EPS 1.51 1.48 -1.36 -1.14 -1.23 -1.57 -1.63 -
  YoY % 2.03% 208.82% -19.30% 7.32% 21.66% 3.68% -
  Horiz. % -92.64% -90.80% 83.44% 69.94% 75.46% 96.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6552 0.5634 0.5548 0.5360 0.5979 0.6333 0.6915 -0.83%
  YoY % 16.29% 1.55% 3.51% -10.35% -5.59% -8.42% -
  Horiz. % 94.75% 81.48% 80.23% 77.51% 86.46% 91.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.46 23.27 0.20 0.13 0.57 0.69 1.38 36.54%
  YoY % -55.05% 11,535.00% 53.85% -77.19% -17.39% -50.00% -
  Horiz. % 757.97% 1,686.23% 14.49% 9.42% 41.30% 50.00% 100.00%
EPS 0.84 0.82 -0.76 -0.63 -0.68 -0.87 -0.90 -
  YoY % 2.44% 207.89% -20.63% 7.35% 21.84% 3.33% -
  Horiz. % -93.33% -91.11% 84.44% 70.00% 75.56% 96.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3640 0.3124 0.3092 0.2980 0.3322 0.3527 0.3833 -0.79%
  YoY % 16.52% 1.03% 3.76% -10.29% -5.81% -7.98% -
  Horiz. % 94.96% 81.50% 80.67% 77.75% 86.67% 92.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/03/13 30/03/12 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.3600 0.2500 0.2200 0.1900 0.2500 0.3700 0.1300 -
P/RPS 1.91 0.60 62.31 80.61 24.51 29.96 5.21 -14.30%
  YoY % 218.33% -99.04% -22.70% 228.89% -18.19% 475.05% -
  Horiz. % 36.66% 11.52% 1,195.97% 1,547.22% 470.44% 575.05% 100.00%
P/EPS 23.88 16.89 -16.18 -16.67 -20.33 -23.57 -7.98 -
  YoY % 41.39% 204.39% 2.94% 18.00% 13.75% -195.36% -
  Horiz. % -299.25% -211.65% 202.76% 208.90% 254.76% 295.36% 100.00%
EY 4.19 5.92 -6.18 -6.00 -4.92 -4.24 -12.54 -
  YoY % -29.22% 195.79% -3.00% -21.95% -16.04% 66.19% -
  Horiz. % -33.41% -47.21% 49.28% 47.85% 39.23% 33.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.44 0.40 0.35 0.42 0.58 0.19 17.75%
  YoY % 25.00% 10.00% 14.29% -16.67% -27.59% 205.26% -
  Horiz. % 289.47% 231.58% 210.53% 184.21% 221.05% 305.26% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 07/05/13 29/05/12 16/11/10 25/11/09 28/11/08 15/11/07 30/11/06 -
Price 0.3200 0.2400 0.2200 0.2200 0.1800 0.3700 0.1500 -
P/RPS 1.70 0.57 62.31 93.34 17.65 29.96 6.01 -17.65%
  YoY % 198.25% -99.09% -33.24% 428.84% -41.09% 398.50% -
  Horiz. % 28.29% 9.48% 1,036.77% 1,553.08% 293.68% 498.50% 100.00%
P/EPS 21.23 16.22 -16.18 -19.30 -14.63 -23.57 -9.20 -
  YoY % 30.89% 200.25% 16.17% -31.92% 37.93% -156.20% -
  Horiz. % -230.76% -176.30% 175.87% 209.78% 159.02% 256.20% 100.00%
EY 4.71 6.17 -6.18 -5.18 -6.83 -4.24 -10.87 -
  YoY % -23.66% 199.84% -19.31% 24.16% -61.08% 60.99% -
  Horiz. % -43.33% -56.76% 56.85% 47.65% 62.83% 39.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 0.43 0.40 0.41 0.30 0.58 0.22 13.10%
  YoY % 13.95% 7.50% -2.44% 36.67% -48.28% 163.64% -
  Horiz. % 222.73% 195.45% 181.82% 186.36% 136.36% 263.64% 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.
 


 

162  130  404  1567 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.09+0.005 
 DYNACIA-PA 0.0450.00 
 HSI-H8F 0.065-0.06 
 XDL 0.115+0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 AT 0.055+0.005 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.12+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers