[MENANG] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 19.84%
YoY- 44.64%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 24,641 27,990 28,423 18,643 16,584 15,002 22,180 7.25%
PBT -15,600 -15,729 -16,491 -6,994 -9,045 -9,047 -8,055 55.30%
Tax 0 0 -16 -2,556 -2,869 -2,875 -2,859 -
NP -15,600 -15,729 -16,507 -9,550 -11,914 -11,922 -10,914 26.86%
-
NP to SH -15,565 -15,705 -16,506 -9,550 -11,914 -11,922 -10,914 26.67%
-
Tax Rate - - - - - - - -
Total Cost 40,241 43,719 44,930 28,193 28,498 26,924 33,094 13.90%
-
Net Worth 169,579 173,417 177,972 180,638 184,286 189,105 194,074 -8.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 169,579 173,417 177,972 180,638 184,286 189,105 194,074 -8.59%
NOSH 267,770 267,207 267,868 266,979 266,503 267,173 267,246 0.13%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -63.31% -56.20% -58.08% -51.23% -71.84% -79.47% -49.21% -
ROE -9.18% -9.06% -9.27% -5.29% -6.46% -6.30% -5.62% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.20 10.47 10.61 6.98 6.22 5.62 8.30 7.09%
EPS -5.81 -5.88 -6.16 -3.58 -4.47 -4.46 -4.08 26.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6333 0.649 0.6644 0.6766 0.6915 0.7078 0.7262 -8.71%
Adjusted Per Share Value based on latest NOSH - 266,979
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.47 3.94 4.00 2.63 2.34 2.11 3.12 7.33%
EPS -2.19 -2.21 -2.32 -1.34 -1.68 -1.68 -1.54 26.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2388 0.2442 0.2506 0.2543 0.2595 0.2663 0.2733 -8.59%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.37 0.38 0.50 0.14 0.13 0.14 0.13 -
P/RPS 4.02 3.63 4.71 2.00 2.09 2.49 1.57 87.05%
P/EPS -6.37 -6.47 -8.11 -3.91 -2.91 -3.14 -3.18 58.83%
EY -15.71 -15.47 -12.32 -25.55 -34.39 -31.87 -31.41 -36.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.75 0.21 0.19 0.20 0.18 118.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 27/08/07 30/05/07 28/02/07 30/11/06 30/08/06 29/05/06 -
Price 0.37 0.41 0.29 0.55 0.15 0.14 0.15 -
P/RPS 4.02 3.91 2.73 7.88 2.41 2.49 1.81 70.14%
P/EPS -6.37 -6.98 -4.71 -15.38 -3.36 -3.14 -3.67 44.37%
EY -15.71 -14.34 -21.25 -6.50 -29.80 -31.87 -27.23 -30.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.63 0.44 0.81 0.22 0.20 0.21 96.73%

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