[MENANG] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 29.39%
YoY- 3.17%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 7,227 6,586 6,267 4,951 17,655 17,595 9,500 -16.62%
PBT -13,627 -8,946 -6,292 -1,358 1,117 -4,608 -3,123 166.30%
Tax -84 -79 74 75 -2,934 -10 3,123 -
NP -13,711 -9,025 -6,218 -1,283 -1,817 -4,618 0 -
-
NP to SH -13,711 -9,025 -6,218 -1,283 -1,817 -4,618 -3,117 167.74%
-
Tax Rate - - - - 262.67% - - -
Total Cost 20,938 15,611 12,485 6,234 19,472 22,213 9,500 69.11%
-
Net Worth 215,767 220,231 222,913 228,213 229,422 226,388 227,434 -3.44%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 215,767 220,231 222,913 228,213 229,422 226,388 227,434 -3.44%
NOSH 267,270 267,011 266,866 267,291 267,205 266,936 266,410 0.21%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -189.72% -137.03% -99.22% -25.91% -10.29% -26.25% 0.00% -
ROE -6.35% -4.10% -2.79% -0.56% -0.79% -2.04% -1.37% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.70 2.47 2.35 1.85 6.61 6.59 3.57 -16.94%
EPS -5.13 -3.38 -2.33 -0.48 -0.68 -1.73 -1.17 167.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8073 0.8248 0.8353 0.8538 0.8586 0.8481 0.8537 -3.64%
Adjusted Per Share Value based on latest NOSH - 267,291
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1.02 0.93 0.88 0.70 2.48 2.48 1.34 -16.59%
EPS -1.93 -1.27 -0.87 -0.18 -0.26 -0.65 -0.44 167.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3035 0.3098 0.3136 0.321 0.3227 0.3185 0.3199 -3.43%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.41 0.38 0.44 0.28 0.34 0.28 0.45 -
P/RPS 15.16 15.41 18.74 15.12 5.15 4.25 12.62 12.96%
P/EPS -7.99 -11.24 -18.88 -58.33 -50.00 -16.18 -38.46 -64.82%
EY -12.51 -8.89 -5.30 -1.71 -2.00 -6.18 -2.60 184.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.53 0.33 0.40 0.33 0.53 -2.52%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 18/08/03 20/05/03 28/02/03 12/11/02 12/08/02 -
Price 0.39 0.44 0.43 0.28 0.32 0.36 0.43 -
P/RPS 14.42 17.84 18.31 15.12 4.84 5.46 12.06 12.61%
P/EPS -7.60 -13.02 -18.45 -58.33 -47.06 -20.81 -36.75 -64.92%
EY -13.15 -7.68 -5.42 -1.71 -2.13 -4.81 -2.72 185.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.51 0.33 0.37 0.42 0.50 -2.67%

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