[MENANG] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[MENANG] MENANG CORPORATION (M) BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 31.96%
YoY- 124.86%
Quarter Report
Latest QR
Upcoming QR
MENANG's Result
MENANG's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 260,551 310,118 13,462 9,722 21,638 15,212 27,990 40.87%
PBT 48,949 64,561 -10,480 3,314 -16,758 -14,176 -15,729 -
Tax -15,066 -21,328 -7 852 0 0 0 -
NP 33,883 43,233 -10,487 4,166 -16,758 -14,176 -15,729 -
-
NP to SH 17,335 24,413 -10,500 4,166 -16,758 -10,334 -15,705 -
-
Tax Rate 30.78% 33.04% - -25.71% - - - -
Total Cost 226,668 266,885 23,949 5,556 38,396 29,388 43,719 28.76%
-
Net Worth 188,310 170,975 146,198 151,232 146,585 162,690 173,417 1.27%
Dividend
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 188,310 170,975 146,198 151,232 146,585 162,690 173,417 1.27%
NOSH 267,107 267,107 266,444 266,019 267,785 266,617 267,207 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.00% 13.94% -77.90% 42.85% -77.45% -93.19% -56.20% -
ROE 9.21% 14.28% -7.18% 2.75% -11.43% -6.35% -9.06% -
Per Share
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 97.55 116.10 5.05 3.65 8.08 5.71 10.47 40.89%
EPS 6.49 9.14 -3.94 1.57 -6.26 -3.88 -5.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.705 0.6401 0.5487 0.5685 0.5474 0.6102 0.649 1.27%
Adjusted Per Share Value based on latest NOSH - 266,019
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 36.69 43.67 1.90 1.37 3.05 2.14 3.94 40.88%
EPS 2.44 3.44 -1.48 0.59 -2.36 -1.46 -2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2652 0.2407 0.2059 0.2129 0.2064 0.2291 0.2442 1.27%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.64 0.31 0.23 0.23 0.23 0.22 0.38 -
P/RPS 0.66 0.27 4.55 6.29 2.85 3.86 3.63 -23.03%
P/EPS 9.86 3.39 -5.84 14.69 -3.68 -5.68 -6.47 -
EY 10.14 29.48 -17.13 6.81 -27.21 -17.62 -15.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.48 0.42 0.40 0.42 0.36 0.59 6.88%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 25/02/14 26/02/13 29/02/12 26/08/10 25/08/09 21/08/08 27/08/07 -
Price 0.90 0.34 0.25 0.23 0.20 0.22 0.41 -
P/RPS 0.92 0.29 4.95 6.29 2.48 3.86 3.91 -19.93%
P/EPS 13.87 3.72 -6.34 14.69 -3.20 -5.68 -6.98 -
EY 7.21 26.88 -15.76 6.81 -31.29 -17.62 -14.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.53 0.46 0.40 0.37 0.36 0.63 11.50%

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