[MENANG] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 11.52%
YoY- 63.36%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 22,180 21,697 24,623 25,487 16,597 13,416 7,822 100.46%
PBT -8,055 -16,258 -8,920 -2,973 -3,746 -5,791 -11,780 -22.40%
Tax -2,859 -993 -1,168 -2,962 -2,962 -2,293 -1,810 35.66%
NP -10,914 -17,251 -10,088 -5,935 -6,708 -8,084 -13,590 -13.61%
-
NP to SH -10,914 -17,251 -10,088 -5,935 -6,708 -8,084 -13,590 -13.61%
-
Tax Rate - - - - - - - -
Total Cost 33,094 38,948 34,711 31,422 23,305 21,500 21,412 33.71%
-
Net Worth 194,074 190,634 196,534 201,395 205,257 205,779 220,008 -8.02%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 194,074 190,634 196,534 201,395 205,257 205,779 220,008 -8.02%
NOSH 267,246 267,594 266,993 267,671 267,575 264,838 284,285 -4.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -49.21% -79.51% -40.97% -23.29% -40.42% -60.26% -173.74% -
ROE -5.62% -9.05% -5.13% -2.95% -3.27% -3.93% -6.18% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.30 8.11 9.22 9.52 6.20 5.07 2.75 108.98%
EPS -4.08 -6.45 -3.78 -2.22 -2.51 -3.05 -4.78 -10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7262 0.7124 0.7361 0.7524 0.7671 0.777 0.7739 -4.15%
Adjusted Per Share Value based on latest NOSH - 267,671
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.12 3.06 3.47 3.59 2.34 1.89 1.10 100.50%
EPS -1.54 -2.43 -1.42 -0.84 -0.94 -1.14 -1.91 -13.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2733 0.2684 0.2767 0.2836 0.289 0.2897 0.3098 -8.02%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.13 0.13 0.16 0.18 0.21 0.23 0.21 -
P/RPS 1.57 1.60 1.73 1.89 3.39 4.54 7.63 -65.17%
P/EPS -3.18 -2.02 -4.23 -8.12 -8.38 -7.53 -4.39 -19.35%
EY -31.41 -49.59 -23.61 -12.32 -11.94 -13.27 -22.76 23.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.18 0.22 0.24 0.27 0.30 0.27 -23.70%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 28/02/06 30/11/05 29/08/05 30/05/05 28/02/05 23/11/04 -
Price 0.15 0.14 0.10 0.17 0.13 0.23 0.23 -
P/RPS 1.81 1.73 1.08 1.79 2.10 4.54 8.36 -63.97%
P/EPS -3.67 -2.17 -2.65 -7.67 -5.19 -7.53 -4.81 -16.51%
EY -27.23 -46.05 -37.78 -13.04 -19.28 -13.27 -20.78 19.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.14 0.23 0.17 0.30 0.30 -21.17%

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