[MENANG] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
16-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -32.99%
YoY- -19.59%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 11,161 1,300 36,356 946 1,711 1,122 6,259 47.20%
PBT -1,361 -2,519 7,548 -3,644 -2,740 -1,998 11,099 -
Tax 0 0 0 0 0 0 852 -
NP -1,361 -2,519 7,548 -3,644 -2,740 -1,998 11,951 -
-
NP to SH -1,352 -2,508 8,855 -3,644 -2,740 -1,998 11,951 -
-
Tax Rate - - 0.00% - - - -7.68% -
Total Cost 12,522 3,819 28,808 4,590 4,451 3,120 -5,692 -
-
Net Worth 152,033 154,375 156,829 148,653 151,232 154,165 138,304 6.53%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 152,033 154,375 156,829 148,653 151,232 154,165 138,304 6.53%
NOSH 265,098 266,808 266,716 267,941 266,019 266,400 266,739 -0.41%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -12.19% -193.77% 20.76% -385.20% -160.14% -178.07% 190.94% -
ROE -0.89% -1.62% 5.65% -2.45% -1.81% -1.30% 8.64% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.21 0.49 13.63 0.35 0.64 0.42 2.35 47.66%
EPS -0.51 -0.94 3.32 -1.36 -1.03 -0.75 4.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5735 0.5786 0.588 0.5548 0.5685 0.5787 0.5185 6.97%
Adjusted Per Share Value based on latest NOSH - 267,941
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.59 0.19 5.18 0.13 0.24 0.16 0.89 47.38%
EPS -0.19 -0.36 1.26 -0.52 -0.39 -0.28 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2167 0.22 0.2235 0.2119 0.2156 0.2197 0.1971 6.54%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.22 0.23 0.25 0.22 0.23 0.27 0.24 -
P/RPS 0.00 0.00 1.83 62.31 35.76 64.11 10.23 -
P/EPS 0.00 0.00 7.53 -16.18 -22.33 -36.00 5.36 -
EY 0.00 0.00 13.28 -6.18 -4.48 -2.78 18.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.43 0.40 0.40 0.47 0.46 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 10/08/11 19/05/11 28/02/11 16/11/10 26/08/10 26/05/10 25/02/10 -
Price 0.19 0.22 0.23 0.22 0.23 0.23 0.25 -
P/RPS 0.00 0.00 1.69 62.31 35.76 54.61 10.65 -
P/EPS 0.00 0.00 6.93 -16.18 -22.33 -30.67 5.58 -
EY 0.00 0.00 14.43 -6.18 -4.48 -3.26 17.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.39 0.40 0.40 0.40 0.48 -

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