[MENANG] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -8.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 3,757 13,426 9,588 2,506 2,304 7,227 8,781 -43.19%
PBT -1,975 -5,789 -9,465 -17,402 -16,080 -13,627 -11,928 -69.81%
Tax -674 -2,294 -2,408 -10 -20 -84 -105 245.00%
NP -2,649 -8,083 -11,873 -17,412 -16,100 -13,711 -12,033 -63.50%
-
NP to SH -2,649 -8,083 -11,873 -17,412 -16,100 -13,711 -12,033 -63.50%
-
Tax Rate - - - - - - - -
Total Cost 6,406 21,509 21,461 19,918 18,404 20,938 20,814 -54.38%
-
Net Worth 205,257 207,276 206,954 206,887 211,165 215,767 220,231 -4.58%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 205,257 207,276 206,954 206,887 211,165 215,767 220,231 -4.58%
NOSH 267,575 266,765 267,417 267,055 266,556 267,270 267,011 0.14%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -70.51% -60.20% -123.84% -694.81% -698.78% -189.72% -137.03% -
ROE -1.29% -3.90% -5.74% -8.42% -7.62% -6.35% -5.46% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.40 5.03 3.59 0.94 0.86 2.70 3.29 -43.39%
EPS -0.99 -3.03 -4.44 -6.52 -6.04 -5.13 -4.51 -63.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7671 0.777 0.7739 0.7747 0.7922 0.8073 0.8248 -4.71%
Adjusted Per Share Value based on latest NOSH - 267,485
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.54 1.92 1.37 0.36 0.33 1.03 1.26 -43.12%
EPS -0.38 -1.16 -1.70 -2.49 -2.30 -1.96 -1.72 -63.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2934 0.2963 0.2958 0.2957 0.3018 0.3084 0.3148 -4.58%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.21 0.23 0.21 0.24 0.34 0.41 0.38 -
P/RPS 14.96 4.57 5.86 25.58 39.34 15.16 11.55 18.80%
P/EPS -21.21 -7.59 -4.73 -3.68 -5.63 -7.99 -8.43 84.88%
EY -4.71 -13.17 -21.14 -27.17 -17.76 -12.51 -11.86 -45.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.27 0.31 0.43 0.51 0.46 -29.87%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 23/11/04 24/08/04 24/05/04 26/02/04 28/11/03 -
Price 0.13 0.23 0.23 0.20 0.28 0.39 0.44 -
P/RPS 9.26 4.57 6.41 21.31 32.39 14.42 13.38 -21.74%
P/EPS -13.13 -7.59 -5.18 -3.07 -4.64 -7.60 -9.76 21.84%
EY -7.62 -13.17 -19.30 -32.60 -21.57 -13.15 -10.24 -17.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.30 0.30 0.26 0.35 0.48 0.53 -53.10%

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