[MENANG] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 1.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 16,597 13,416 7,822 2,203 2,852 7,227 6,646 83.96%
PBT -3,746 -5,791 -11,780 -16,035 -16,289 -13,627 -3,221 10.58%
Tax -2,962 -2,293 -1,810 -164 -164 -84 -3,003 -0.91%
NP -6,708 -8,084 -13,590 -16,199 -16,453 -13,711 -6,224 5.11%
-
NP to SH -6,708 -8,084 -13,590 -16,199 -16,453 -13,711 -6,224 5.11%
-
Tax Rate - - - - - - - -
Total Cost 23,305 21,500 21,412 18,402 19,305 20,938 12,870 48.51%
-
Net Worth 205,257 205,779 220,008 207,221 211,165 216,125 220,575 -4.68%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 205,257 205,779 220,008 207,221 211,165 216,125 220,575 -4.68%
NOSH 267,575 264,838 284,285 267,485 266,556 267,714 267,428 0.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -40.42% -60.26% -173.74% -735.32% -576.89% -189.72% -93.65% -
ROE -3.27% -3.93% -6.18% -7.82% -7.79% -6.34% -2.82% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.20 5.07 2.75 0.82 1.07 2.70 2.49 83.60%
EPS -2.51 -3.05 -4.78 -6.06 -6.17 -5.12 -2.33 5.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7671 0.777 0.7739 0.7747 0.7922 0.8073 0.8248 -4.71%
Adjusted Per Share Value based on latest NOSH - 267,485
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.33 1.89 1.10 0.31 0.40 1.02 0.93 84.36%
EPS -0.94 -1.14 -1.91 -2.28 -2.31 -1.93 -0.88 4.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2887 0.2895 0.3095 0.2915 0.2971 0.304 0.3103 -4.69%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.21 0.23 0.21 0.24 0.34 0.41 0.38 -
P/RPS 3.39 4.54 7.63 29.14 31.78 15.19 15.29 -63.33%
P/EPS -8.38 -7.53 -4.39 -3.96 -5.51 -8.01 -16.33 -35.87%
EY -11.94 -13.27 -22.76 -25.23 -18.15 -12.49 -6.12 56.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.27 0.31 0.43 0.51 0.46 -29.87%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 23/11/04 24/08/04 24/05/04 26/02/04 28/11/03 -
Price 0.13 0.23 0.23 0.20 0.28 0.39 0.44 -
P/RPS 2.10 4.54 8.36 24.28 26.17 14.45 17.71 -75.83%
P/EPS -5.19 -7.53 -4.81 -3.30 -4.54 -7.61 -18.91 -57.73%
EY -19.28 -13.27 -20.78 -30.28 -22.04 -13.13 -5.29 136.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.30 0.30 0.26 0.35 0.48 0.53 -53.10%

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