[MENANG] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -28.51%
YoY- 44.65%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 25,698 31,934 56,080 18,643 17,700 13,240 16,960 31.88%
PBT -15,498 -14,814 -13,076 -6,993 -4,022 2,656 24,912 -
Tax 0 0 0 -2,556 -3,408 -5,112 -10,160 -
NP -15,498 -14,814 -13,076 -9,549 -7,430 -2,456 14,752 -
-
NP to SH -15,450 -14,766 -13,072 -9,549 -7,430 -2,456 14,752 -
-
Tax Rate - - - - - 192.47% 40.78% -
Total Cost 41,197 46,748 69,156 28,192 25,130 15,696 2,208 602.21%
-
Net Worth 169,094 173,607 177,972 180,976 184,388 188,951 194,074 -8.76%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 169,094 173,607 177,972 180,976 184,388 188,951 194,074 -8.76%
NOSH 267,004 267,500 267,868 267,478 266,650 266,956 267,246 -0.06%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -60.31% -46.39% -23.32% -51.22% -41.98% -18.55% 86.98% -
ROE -9.14% -8.51% -7.34% -5.28% -4.03% -1.30% 7.60% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.62 11.94 20.94 6.97 6.64 4.96 6.35 31.87%
EPS -5.79 -5.52 -4.88 -3.57 -2.79 -0.92 5.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6333 0.649 0.6644 0.6766 0.6915 0.7078 0.7262 -8.71%
Adjusted Per Share Value based on latest NOSH - 266,979
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.67 4.56 8.02 2.66 2.53 1.89 2.42 31.96%
EPS -2.21 -2.11 -1.87 -1.36 -1.06 -0.35 2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2417 0.2481 0.2544 0.2587 0.2636 0.2701 0.2774 -8.76%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.37 0.38 0.50 0.14 0.13 0.14 0.13 -
P/RPS 3.84 3.18 2.39 2.01 1.96 2.82 2.05 51.89%
P/EPS -6.39 -6.88 -10.25 -3.92 -4.67 -15.22 2.36 -
EY -15.64 -14.53 -9.76 -25.50 -21.44 -6.57 42.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.75 0.21 0.19 0.20 0.18 118.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 27/08/07 30/05/07 28/02/07 30/11/06 30/08/06 29/05/06 -
Price 0.37 0.41 0.29 0.55 0.15 0.14 0.15 -
P/RPS 3.84 3.43 1.39 7.89 2.26 2.82 2.36 38.29%
P/EPS -6.39 -7.43 -5.94 -15.41 -5.38 -15.22 2.72 -
EY -15.64 -13.46 -16.83 -6.49 -18.58 -6.57 36.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.63 0.44 0.81 0.22 0.20 0.21 96.73%

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