[MENANG] QoQ TTM Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -0.74%
YoY- -62.16%
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 8,580 14,653 19,543 21,638 22,674 17,140 14,630 -29.95%
PBT 2,305 1,249 -16,519 -16,758 -16,635 -17,214 -13,247 -
Tax 852 852 0 0 0 0 0 -
NP 3,157 2,101 -16,519 -16,758 -16,635 -17,214 -13,247 -
-
NP to SH 3,157 2,101 -16,519 -16,758 -16,635 -17,214 -9,416 -
-
Tax Rate -36.96% -68.21% - - - - - -
Total Cost 5,423 12,552 36,062 38,396 39,309 34,354 27,877 -66.46%
-
Net Worth 154,165 138,304 143,262 146,585 150,422 152,826 159,731 -2.33%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 154,165 138,304 143,262 146,585 150,422 152,826 159,731 -2.33%
NOSH 266,400 266,739 267,280 267,785 267,894 266,760 267,154 -0.18%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 36.79% 14.34% -84.53% -77.45% -73.37% -100.43% -90.55% -
ROE 2.05% 1.52% -11.53% -11.43% -11.06% -11.26% -5.89% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.22 5.49 7.31 8.08 8.46 6.43 5.48 -29.86%
EPS 1.19 0.79 -6.18 -6.26 -6.21 -6.45 -3.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5787 0.5185 0.536 0.5474 0.5615 0.5729 0.5979 -2.15%
Adjusted Per Share Value based on latest NOSH - 267,785
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.21 2.06 2.75 3.05 3.19 2.41 2.06 -29.88%
EPS 0.44 0.30 -2.33 -2.36 -2.34 -2.42 -1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2171 0.1947 0.2017 0.2064 0.2118 0.2152 0.2249 -2.32%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.27 0.24 0.19 0.23 0.17 0.18 0.25 -
P/RPS 8.38 4.37 2.60 2.85 2.01 2.80 4.57 49.86%
P/EPS 22.78 30.47 -3.07 -3.68 -2.74 -2.79 -7.09 -
EY 4.39 3.28 -32.53 -27.21 -36.53 -35.85 -14.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.35 0.42 0.30 0.31 0.42 7.79%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 25/11/09 25/08/09 13/05/09 26/02/09 28/11/08 -
Price 0.23 0.25 0.22 0.20 0.25 0.17 0.18 -
P/RPS 7.14 4.55 3.01 2.48 2.95 2.65 3.29 67.70%
P/EPS 19.41 31.74 -3.56 -3.20 -4.03 -2.63 -5.11 -
EY 5.15 3.15 -28.09 -31.29 -24.84 -37.96 -19.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.41 0.37 0.45 0.30 0.30 21.16%

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