[MENANG] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
13-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 29.03%
YoY- 15.94%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 130,020 17,949 4,488 28,780 6,644 56,080 16,960 36.75%
PBT 32,700 -9,233 -7,992 -12,216 -14,532 -13,076 24,912 4.26%
Tax -3,792 -9 0 0 0 0 -10,160 -14.05%
NP 28,908 -9,242 -7,992 -12,216 -14,532 -13,076 14,752 10.89%
-
NP to SH 20,964 -9,205 -7,992 -12,216 -14,532 -13,072 14,752 5.54%
-
Tax Rate 11.60% - - - - - 40.78% -
Total Cost 101,112 27,191 12,480 40,996 21,176 69,156 2,208 79.98%
-
Net Worth 166,140 150,416 154,165 150,422 166,637 177,972 194,074 -2.36%
Dividend
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 166,140 150,416 154,165 150,422 166,637 177,972 194,074 -2.36%
NOSH 267,107 267,596 266,400 267,894 267,132 267,868 267,246 -0.00%
Ratio Analysis
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 22.23% -51.49% -178.07% -42.45% -218.72% -23.32% 86.98% -
ROE 12.62% -6.12% -5.18% -8.12% -8.72% -7.34% 7.60% -
Per Share
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 48.68 6.71 1.68 10.74 2.49 20.94 6.35 36.75%
EPS 7.84 -3.44 -3.00 -4.56 -5.44 -4.88 5.52 5.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.622 0.5621 0.5787 0.5615 0.6238 0.6644 0.7262 -2.35%
Adjusted Per Share Value based on latest NOSH - 267,894
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.67 2.58 0.64 4.13 0.95 8.05 2.44 36.71%
EPS 3.01 -1.32 -1.15 -1.75 -2.09 -1.88 2.12 5.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2386 0.216 0.2214 0.216 0.2393 0.2556 0.2787 -2.35%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.31 0.20 0.27 0.17 0.23 0.50 0.13 -
P/RPS 0.64 0.00 16.03 1.58 9.25 2.39 2.05 -16.38%
P/EPS 3.95 0.00 -9.00 -3.73 -4.23 -10.25 2.36 8.23%
EY 25.32 0.00 -11.11 -26.82 -23.65 -9.76 42.46 -7.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.47 0.30 0.37 0.75 0.18 17.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/11/12 25/11/11 26/05/10 13/05/09 25/04/08 30/05/07 29/05/06 -
Price 0.34 0.20 0.23 0.25 0.25 0.29 0.15 -
P/RPS 0.70 0.00 13.65 2.33 10.05 1.39 2.36 -17.03%
P/EPS 4.33 0.00 -7.67 -5.48 -4.60 -5.94 2.72 7.40%
EY 23.08 0.00 -13.04 -18.24 -21.76 -16.83 36.80 -6.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.40 0.45 0.40 0.44 0.21 15.94%

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