[MENANG] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 40.52%
YoY- 41.04%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 24,623 25,487 16,597 13,416 7,822 2,203 2,852 320.29%
PBT -8,920 -2,973 -3,746 -5,791 -11,780 -16,035 -16,289 -33.04%
Tax -1,168 -2,962 -2,962 -2,293 -1,810 -164 -164 269.72%
NP -10,088 -5,935 -6,708 -8,084 -13,590 -16,199 -16,453 -27.80%
-
NP to SH -10,088 -5,935 -6,708 -8,084 -13,590 -16,199 -16,453 -27.80%
-
Tax Rate - - - - - - - -
Total Cost 34,711 31,422 23,305 21,500 21,412 18,402 19,305 47.81%
-
Net Worth 196,534 201,395 205,257 205,779 220,008 207,221 211,165 -4.67%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 196,534 201,395 205,257 205,779 220,008 207,221 211,165 -4.67%
NOSH 266,993 267,671 267,575 264,838 284,285 267,485 266,556 0.10%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -40.97% -23.29% -40.42% -60.26% -173.74% -735.32% -576.89% -
ROE -5.13% -2.95% -3.27% -3.93% -6.18% -7.82% -7.79% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.22 9.52 6.20 5.07 2.75 0.82 1.07 319.75%
EPS -3.78 -2.22 -2.51 -3.05 -4.78 -6.06 -6.17 -27.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7361 0.7524 0.7671 0.777 0.7739 0.7747 0.7922 -4.77%
Adjusted Per Share Value based on latest NOSH - 264,838
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.54 3.66 2.38 1.93 1.12 0.32 0.41 320.31%
EPS -1.45 -0.85 -0.96 -1.16 -1.95 -2.33 -2.36 -27.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2822 0.2892 0.2947 0.2955 0.3159 0.2976 0.3032 -4.66%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.16 0.18 0.21 0.23 0.21 0.24 0.34 -
P/RPS 1.73 1.89 3.39 4.54 7.63 29.14 31.78 -85.61%
P/EPS -4.23 -8.12 -8.38 -7.53 -4.39 -3.96 -5.51 -16.14%
EY -23.61 -12.32 -11.94 -13.27 -22.76 -25.23 -18.15 19.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.27 0.30 0.27 0.31 0.43 -36.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 29/08/05 30/05/05 28/02/05 23/11/04 24/08/04 24/05/04 -
Price 0.10 0.17 0.13 0.23 0.23 0.20 0.28 -
P/RPS 1.08 1.79 2.10 4.54 8.36 24.28 26.17 -88.03%
P/EPS -2.65 -7.67 -5.19 -7.53 -4.81 -3.30 -4.54 -30.13%
EY -37.78 -13.04 -19.28 -13.27 -20.78 -30.28 -22.04 43.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.23 0.17 0.30 0.30 0.26 0.35 -45.68%

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