[MENANG] QoQ TTM Result on 30-Sep-2001 [#3]

Announcement Date
19-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 61.19%
YoY- 56.25%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 43,955 40,356 34,567 23,292 266 271 278 2851.23%
PBT 321 -1,341 -3,485 -5,679 -14,722 -14,458 -13,282 -
Tax -21 3,433 6,902 10,222 14,722 14,458 13,282 -
NP 300 2,092 3,417 4,543 0 0 0 -
-
NP to SH 300 -1,369 -3,568 -5,735 -14,779 -14,507 -13,273 -
-
Tax Rate 6.54% - - - - - - -
Total Cost 43,655 38,264 31,150 18,749 266 271 278 2837.74%
-
Net Worth 228,332 228,006 232,009 231,425 26,762 30,154 33,803 258.58%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 228,332 228,006 232,009 231,425 26,762 30,154 33,803 258.58%
NOSH 267,462 265,000 268,095 267,235 67,073 223,037 224,013 12.58%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.68% 5.18% 9.89% 19.50% 0.00% 0.00% 0.00% -
ROE 0.13% -0.60% -1.54% -2.48% -55.22% -48.11% -39.26% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 16.43 15.23 12.89 8.72 0.40 0.12 0.12 2580.50%
EPS 0.11 -0.52 -1.33 -2.15 -22.03 -6.50 -5.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8537 0.8604 0.8654 0.866 0.399 0.1352 0.1509 218.50%
Adjusted Per Share Value based on latest NOSH - 267,235
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 7.72 7.09 6.07 4.09 0.05 0.05 0.05 2804.73%
EPS 0.05 -0.24 -0.63 -1.01 -2.60 -2.55 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.401 0.4005 0.4075 0.4065 0.047 0.053 0.0594 258.44%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.45 0.54 0.57 0.54 0.16 0.13 0.19 -
P/RPS 2.74 3.55 4.42 6.20 40.35 106.99 153.10 -93.20%
P/EPS 401.19 -104.53 -42.83 -25.16 -0.73 -2.00 -3.21 -
EY 0.25 -0.96 -2.33 -3.97 -137.71 -50.03 -31.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.66 0.62 0.40 0.96 1.26 -43.94%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 12/08/02 30/05/02 14/02/02 19/11/01 08/08/01 14/05/01 27/02/01 -
Price 0.43 0.45 0.61 0.58 0.70 0.16 0.17 -
P/RPS 2.62 2.95 4.73 6.65 176.51 131.68 136.99 -92.89%
P/EPS 383.36 -87.11 -45.83 -27.03 -3.18 -2.46 -2.87 -
EY 0.26 -1.15 -2.18 -3.70 -31.48 -40.65 -34.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.70 0.67 1.75 1.18 1.13 -42.01%

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