[MENANG] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -19.21%
YoY- 17.62%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 214,411 105,553 0 17,949 24,922 5,200 40,136 205.90%
PBT 31,536 -198 0 -9,233 -7,762 -10,076 -832 -
Tax -15,636 -2,898 0 -9 0 0 0 -
NP 15,900 -3,097 0 -9,242 -7,762 -10,076 -832 -
-
NP to SH 3,836 -5,616 0 -9,205 -7,722 -10,032 475 303.03%
-
Tax Rate 49.58% - - - - - - -
Total Cost 198,511 108,651 0 27,191 32,684 15,276 40,968 186.62%
-
Net Worth 160,446 150,669 160,904 150,416 152,709 154,375 155,166 2.25%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 160,446 150,669 160,904 150,416 152,709 154,375 155,166 2.25%
NOSH 266,388 267,428 267,150 267,596 266,275 266,808 263,888 0.63%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.42% -2.93% 0.00% -51.49% -31.15% -193.77% -2.07% -
ROE 2.39% -3.73% 0.00% -6.12% -5.06% -6.50% 0.31% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 80.49 39.47 0.00 6.71 9.36 1.95 15.21 203.98%
EPS 1.44 -2.10 0.00 -3.44 -2.90 -3.76 0.18 300.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6023 0.5634 0.6023 0.5621 0.5735 0.5786 0.588 1.61%
Adjusted Per Share Value based on latest NOSH - 266,929
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 30.65 15.09 0.00 2.57 3.56 0.74 5.74 205.81%
EPS 0.55 -0.80 0.00 -1.32 -1.10 -1.43 0.07 295.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2293 0.2154 0.23 0.215 0.2183 0.2207 0.2218 2.24%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.25 0.25 0.23 0.20 0.22 0.23 0.25 -
P/RPS 0.31 0.63 0.00 0.00 1.34 1.40 1.64 -67.09%
P/EPS 17.36 -11.90 0.00 0.00 113.29 118.68 138.89 -75.03%
EY 5.76 -8.40 0.00 0.00 0.88 0.84 0.72 300.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.38 0.00 0.00 0.00 0.43 -1.55%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 29/05/12 29/02/12 25/11/11 10/08/11 19/05/11 28/02/11 -
Price 0.27 0.24 0.25 0.20 0.19 0.22 0.23 -
P/RPS 0.34 0.61 0.00 0.00 1.16 1.34 1.51 -63.02%
P/EPS 18.75 -11.43 0.00 0.00 97.84 113.52 127.78 -72.21%
EY 5.33 -8.75 0.00 0.00 1.02 0.88 0.78 260.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.42 0.00 0.00 0.00 0.39 10.01%

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