[MENANG] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 121.38%
YoY- 239.22%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 18,643 13,275 6,620 4,240 21,697 18,388 13,314 25.08%
PBT -6,993 -3,017 1,328 6,228 -16,260 -10,231 -5,883 12.17%
Tax -2,556 -2,556 -2,556 -2,540 -993 -680 -674 142.59%
NP -9,549 -5,573 -1,228 3,688 -17,253 -10,911 -6,557 28.39%
-
NP to SH -9,549 -5,573 -1,228 3,688 -17,253 -10,911 -6,557 28.39%
-
Tax Rate - - 192.47% 40.78% - - - -
Total Cost 28,192 18,848 7,848 552 38,950 29,299 19,871 26.18%
-
Net Worth 180,976 184,388 188,951 194,074 190,263 196,852 201,366 -6.85%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 180,976 184,388 188,951 194,074 190,263 196,852 201,366 -6.85%
NOSH 267,478 266,650 266,956 267,246 267,074 267,426 267,632 -0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -51.22% -41.98% -18.55% 86.98% -79.52% -59.34% -49.25% -
ROE -5.28% -3.02% -0.65% 1.90% -9.07% -5.54% -3.26% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.97 4.98 2.48 1.59 8.12 6.88 4.97 25.21%
EPS -3.57 -2.09 -0.46 1.38 -6.46 -4.08 -2.45 28.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6766 0.6915 0.7078 0.7262 0.7124 0.7361 0.7524 -6.81%
Adjusted Per Share Value based on latest NOSH - 267,246
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 2.66 1.90 0.95 0.61 3.10 2.63 1.90 25.06%
EPS -1.36 -0.80 -0.18 0.53 -2.47 -1.56 -0.94 27.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2587 0.2636 0.2701 0.2774 0.272 0.2814 0.2878 -6.84%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.13 0.14 0.13 0.13 0.16 0.18 -
P/RPS 2.01 2.61 5.65 8.19 1.60 2.33 3.62 -32.37%
P/EPS -3.92 -6.22 -30.43 9.42 -2.01 -3.92 -7.35 -34.15%
EY -25.50 -16.08 -3.29 10.62 -49.69 -25.50 -13.61 51.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.19 0.20 0.18 0.18 0.22 0.24 -8.49%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 29/05/06 28/02/06 30/11/05 29/08/05 -
Price 0.55 0.15 0.14 0.15 0.14 0.10 0.17 -
P/RPS 7.89 3.01 5.65 9.45 1.72 1.45 3.42 74.33%
P/EPS -15.41 -7.18 -30.43 10.87 -2.17 -2.45 -6.94 69.95%
EY -6.49 -13.93 -3.29 9.20 -46.14 -40.80 -14.41 -41.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.22 0.20 0.21 0.20 0.14 0.23 130.94%

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