[MENTIGA] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
17-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 15.13%
YoY- 82.31%
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 2,974 2,140 21,753 26,360 31,304 15,084 33,717 -80.27%
PBT -6,550 -4,268 -8,850 -3,686 -4,344 -12,952 -16,987 -47.11%
Tax 0 0 0 0 4,344 12,952 16,987 -
NP -6,550 -4,268 -8,850 -3,686 0 0 0 -
-
NP to SH -6,550 -4,268 -8,850 -3,686 -4,344 -12,952 -19,362 -51.54%
-
Tax Rate - - - - - - - -
Total Cost 9,524 6,408 30,603 30,046 31,304 15,084 33,717 -57.04%
-
Net Worth -21,758 -18,906 -17,624 -11,855 -10,691 -1,211,904 -9,238 77.30%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth -21,758 -18,906 -17,624 -11,855 -10,691 -1,211,904 -9,238 77.30%
NOSH 37,514 37,438 37,499 37,516 37,512 37,520 37,555 -0.07%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -220.24% -199.44% -40.68% -13.99% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 7.93 5.72 58.01 70.26 83.45 40.20 89.78 -80.25%
EPS -17.46 -11.40 -23.60 -9.83 -11.58 -34.52 -51.63 -51.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.58 -0.505 -0.47 -0.316 -0.285 -32.30 -0.246 77.42%
Adjusted Per Share Value based on latest NOSH - 37,531
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 4.14 2.98 30.30 36.72 43.61 21.01 46.97 -80.28%
EPS -9.12 -5.95 -12.33 -5.14 -6.05 -18.04 -26.97 -51.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3031 -0.2634 -0.2455 -0.1651 -0.1489 -16.8815 -0.1287 77.29%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 31/05/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.20 0.20 0.20 0.22 0.60 0.56 0.71 -
P/RPS 2.52 3.50 0.34 0.31 0.72 1.39 0.79 117.15%
P/EPS -1.15 -1.75 -0.85 -2.24 -5.18 -1.62 -1.38 -11.47%
EY -87.30 -57.00 -118.00 -44.67 -19.30 -61.64 -72.61 13.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 31/05/02 28/02/02 17/01/02 28/08/01 19/07/01 16/03/01 -
Price 0.20 0.20 0.20 0.20 0.53 0.57 0.50 -
P/RPS 2.52 3.50 0.34 0.28 0.64 1.42 0.56 173.31%
P/EPS -1.15 -1.75 -0.85 -2.04 -4.58 -1.65 -0.97 12.05%
EY -87.30 -57.00 -118.00 -49.13 -21.85 -60.56 -103.11 -10.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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