[MENANG] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 43.1%
YoY- -86.95%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 667 576 641 319 1,316 4,951 60 398.83%
PBT -4,681 -4,020 -4,680 -2,654 -4,935 -1,358 5,726 -
Tax 0 -5 -5 -154 0 75 -2,924 -
NP -4,681 -4,025 -4,685 -2,808 -4,935 -1,283 2,802 -
-
NP to SH -4,681 -4,025 -4,685 -2,808 -4,935 -1,283 2,802 -
-
Tax Rate - - - - - - 51.07% -
Total Cost 5,348 4,601 5,326 3,127 6,251 6,234 -2,742 -
-
Net Worth 207,221 211,165 216,125 220,575 222,821 228,213 229,123 -6.48%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 207,221 211,165 216,125 220,575 222,821 228,213 229,123 -6.48%
NOSH 267,485 266,556 267,714 267,428 266,756 267,291 266,857 0.15%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -701.80% -698.78% -730.89% -880.25% -375.00% -25.91% 4,670.00% -
ROE -2.26% -1.91% -2.17% -1.27% -2.21% -0.56% 1.22% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.25 0.22 0.24 0.12 0.49 1.85 0.02 439.43%
EPS -1.75 -1.51 -1.75 -1.05 -1.85 -0.48 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7747 0.7922 0.8073 0.8248 0.8353 0.8538 0.8586 -6.63%
Adjusted Per Share Value based on latest NOSH - 267,428
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.09 0.08 0.09 0.04 0.19 0.70 0.01 333.25%
EPS -0.66 -0.57 -0.66 -0.40 -0.69 -0.18 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2915 0.2971 0.304 0.3103 0.3135 0.321 0.3223 -6.48%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.24 0.34 0.41 0.38 0.44 0.28 0.34 -
P/RPS 96.25 157.34 171.24 318.57 89.19 15.12 1,512.19 -84.08%
P/EPS -13.71 -22.52 -23.43 -36.19 -23.78 -58.33 32.38 -
EY -7.29 -4.44 -4.27 -2.76 -4.20 -1.71 3.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.51 0.46 0.53 0.33 0.40 -15.64%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 24/08/04 24/05/04 26/02/04 28/11/03 18/08/03 20/05/03 28/02/03 -
Price 0.20 0.28 0.39 0.44 0.43 0.28 0.32 -
P/RPS 80.21 129.58 162.88 368.87 87.16 15.12 1,423.24 -85.32%
P/EPS -11.43 -18.54 -22.29 -41.90 -23.24 -58.33 30.48 -
EY -8.75 -5.39 -4.49 -2.39 -4.30 -1.71 3.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.35 0.48 0.53 0.51 0.33 0.37 -20.97%

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