[MENANG] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -177.07%
YoY- 66.72%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 2,852 7,227 6,646 14,422 16,759 17,656 28,941 -78.63%
PBT -16,289 -13,627 -3,221 -2,053 1,110 1,118 -5,707 101.08%
Tax -164 -84 -3,003 -2,865 -2,885 -2,935 -38 164.84%
NP -16,453 -13,711 -6,224 -4,918 -1,775 -1,817 -5,745 101.53%
-
NP to SH -16,453 -13,711 -6,224 -4,918 -1,775 -1,817 -5,745 101.53%
-
Tax Rate - - - - 259.91% 262.52% - -
Total Cost 19,305 20,938 12,870 19,340 18,534 19,473 34,686 -32.31%
-
Net Worth 211,165 216,125 220,575 222,821 228,213 229,123 227,472 -4.83%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 211,165 216,125 220,575 222,821 228,213 229,123 227,472 -4.83%
NOSH 266,556 267,714 267,428 266,756 267,291 266,857 268,214 -0.41%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -576.89% -189.72% -93.65% -34.10% -10.59% -10.29% -19.85% -
ROE -7.79% -6.34% -2.82% -2.21% -0.78% -0.79% -2.53% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.07 2.70 2.49 5.41 6.27 6.62 10.79 -78.54%
EPS -6.17 -5.12 -2.33 -1.84 -0.66 -0.68 -2.14 102.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7922 0.8073 0.8248 0.8353 0.8538 0.8586 0.8481 -4.43%
Adjusted Per Share Value based on latest NOSH - 266,756
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 0.40 1.02 0.93 2.03 2.36 2.48 4.07 -78.67%
EPS -2.31 -1.93 -0.88 -0.69 -0.25 -0.26 -0.81 100.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2971 0.304 0.3103 0.3135 0.321 0.3223 0.32 -4.82%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.34 0.41 0.38 0.44 0.28 0.34 0.28 -
P/RPS 31.78 15.19 15.29 8.14 4.47 5.14 2.59 431.17%
P/EPS -5.51 -8.01 -16.33 -23.87 -42.16 -49.93 -13.07 -43.74%
EY -18.15 -12.49 -6.12 -4.19 -2.37 -2.00 -7.65 77.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.46 0.53 0.33 0.40 0.33 19.27%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 26/02/04 28/11/03 18/08/03 20/05/03 28/02/03 12/11/02 -
Price 0.28 0.39 0.44 0.43 0.28 0.32 0.36 -
P/RPS 26.17 14.45 17.71 7.95 4.47 4.84 3.34 293.99%
P/EPS -4.54 -7.61 -18.91 -23.32 -42.16 -47.00 -16.81 -58.18%
EY -22.04 -13.13 -5.29 -4.29 -2.37 -2.13 -5.95 139.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.48 0.53 0.51 0.33 0.37 0.42 -11.43%

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