[MENANG] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 127.03%
YoY- 120.62%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 238,197 214,411 40,136 14,653 17,139 27,912 18,643 47.97%
PBT 45,441 31,536 -832 2,698 -17,213 -14,328 -6,993 -
Tax -13,326 -15,636 0 852 0 0 -2,556 28.91%
NP 32,115 15,900 -832 3,550 -17,213 -14,328 -9,549 -
-
NP to SH 17,354 3,836 475 3,550 -17,213 -10,497 -9,549 -
-
Tax Rate 29.33% 49.58% - -31.58% - - - -
Total Cost 206,082 198,511 40,968 11,103 34,352 42,240 28,192 35.79%
-
Net Worth 178,240 160,446 155,166 156,614 153,135 170,265 180,976 -0.23%
Dividend
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 178,240 160,446 155,166 156,614 153,135 170,265 180,976 -0.23%
NOSH 267,107 266,388 263,888 267,169 267,298 267,124 267,478 -0.02%
Ratio Analysis
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.48% 7.42% -2.07% 24.23% -100.43% -51.33% -51.22% -
ROE 9.74% 2.39% 0.31% 2.27% -11.24% -6.17% -5.28% -
Per Share
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 89.18 80.49 15.21 5.48 6.41 10.45 6.97 48.00%
EPS 6.50 1.44 0.18 1.33 -6.44 -3.93 -3.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6673 0.6023 0.588 0.5862 0.5729 0.6374 0.6766 -0.21%
Adjusted Per Share Value based on latest NOSH - 266,739
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 43.96 39.57 7.41 2.70 3.16 5.15 3.44 47.97%
EPS 3.20 0.71 0.09 0.66 -3.18 -1.94 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.329 0.2961 0.2864 0.289 0.2826 0.3142 0.334 -0.23%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 29/06/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.35 0.25 0.25 0.24 0.18 0.29 0.14 -
P/RPS 0.39 0.31 1.64 4.38 2.81 2.78 2.01 -22.29%
P/EPS 5.39 17.36 138.89 18.06 -2.80 -7.38 -3.92 -
EY 18.56 5.76 0.72 5.54 -35.78 -13.55 -25.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.43 0.41 0.31 0.45 0.21 14.96%
Price Multiplier on Announcement Date
30/06/13 30/06/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/08/13 30/08/12 28/02/11 25/02/10 26/02/09 26/02/08 28/02/07 -
Price 0.36 0.27 0.23 0.25 0.17 0.27 0.55 -
P/RPS 0.40 0.34 1.51 4.56 2.65 2.58 7.89 -36.78%
P/EPS 5.54 18.75 127.78 18.81 -2.64 -6.87 -15.41 -
EY 18.05 5.33 0.78 5.31 -37.88 -14.55 -6.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.39 0.43 0.30 0.42 0.81 -6.04%

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