[MENANG] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.89%
YoY- -30.64%
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 10,038 19,543 14,630 24,641 16,584 24,623 7,822 4.24%
PBT 2,717 -16,519 -13,247 -15,600 -9,045 -8,920 -11,780 -
Tax 852 0 0 0 -2,869 -1,168 -1,810 -
NP 3,569 -16,519 -13,247 -15,600 -11,914 -10,088 -13,590 -
-
NP to SH 3,569 -16,519 -9,416 -15,565 -11,914 -10,088 -13,590 -
-
Tax Rate -31.36% - - - - - - -
Total Cost 6,469 36,062 27,877 40,241 28,498 34,711 21,412 -18.07%
-
Net Worth 148,653 143,262 159,731 169,579 184,286 196,534 220,008 -6.32%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 148,653 143,262 159,731 169,579 184,286 196,534 220,008 -6.32%
NOSH 267,941 267,280 267,154 267,770 266,503 266,993 284,285 -0.98%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 35.55% -84.53% -90.55% -63.31% -71.84% -40.97% -173.74% -
ROE 2.40% -11.53% -5.89% -9.18% -6.46% -5.13% -6.18% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.75 7.31 5.48 9.20 6.22 9.22 2.75 5.30%
EPS 1.33 -6.18 -3.52 -5.81 -4.47 -3.78 -4.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5548 0.536 0.5979 0.6333 0.6915 0.7361 0.7739 -5.39%
Adjusted Per Share Value based on latest NOSH - 267,770
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.41 2.75 2.06 3.47 2.34 3.47 1.10 4.22%
EPS 0.50 -2.33 -1.33 -2.19 -1.68 -1.42 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2093 0.2017 0.2249 0.2388 0.2595 0.2767 0.3098 -6.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.22 0.19 0.25 0.37 0.13 0.16 0.21 -
P/RPS 5.87 2.60 4.57 4.02 2.09 1.73 7.63 -4.27%
P/EPS 16.52 -3.07 -7.09 -6.37 -2.91 -4.23 -4.39 -
EY 6.05 -32.53 -14.10 -15.71 -34.39 -23.61 -22.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.42 0.58 0.19 0.22 0.27 6.76%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 16/11/10 25/11/09 28/11/08 15/11/07 30/11/06 30/11/05 23/11/04 -
Price 0.22 0.22 0.18 0.37 0.15 0.10 0.23 -
P/RPS 5.87 3.01 3.29 4.02 2.41 1.08 8.36 -5.72%
P/EPS 16.52 -3.56 -5.11 -6.37 -3.36 -2.65 -4.81 -
EY 6.05 -28.09 -19.58 -15.71 -29.80 -37.78 -20.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.30 0.58 0.22 0.14 0.30 4.90%

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