[MENTIGA] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -140.05%
YoY- 54.29%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,834 2,974 2,140 21,753 26,360 31,304 15,084 -67.16%
PBT -8,530 -6,550 -4,268 -8,850 -3,686 -4,344 -12,952 -24.28%
Tax 0 0 0 0 0 4,344 12,952 -
NP -8,530 -6,550 -4,268 -8,850 -3,686 0 0 -
-
NP to SH -8,530 -6,550 -4,268 -8,850 -3,686 -4,344 -12,952 -24.28%
-
Tax Rate - - - - - - - -
Total Cost 11,365 9,524 6,408 30,603 30,046 31,304 15,084 -17.18%
-
Net Worth -55,495 -21,758 -18,906 -17,624 -11,855 -10,691 -1,211,904 -87.17%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -55,495 -21,758 -18,906 -17,624 -11,855 -10,691 -1,211,904 -87.17%
NOSH 37,497 37,514 37,438 37,499 37,516 37,512 37,520 -0.04%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -300.94% -220.24% -199.44% -40.68% -13.99% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 7.56 7.93 5.72 58.01 70.26 83.45 40.20 -67.14%
EPS -22.75 -17.46 -11.40 -23.60 -9.83 -11.58 -34.52 -24.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.48 -0.58 -0.505 -0.47 -0.316 -0.285 -32.30 -87.17%
Adjusted Per Share Value based on latest NOSH - 37,492
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3.95 4.14 2.98 30.30 36.72 43.61 21.01 -67.14%
EPS -11.88 -9.12 -5.95 -12.33 -5.14 -6.05 -18.04 -24.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.773 -0.3031 -0.2634 -0.2455 -0.1651 -0.1489 -16.8815 -87.17%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 31/05/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.20 0.20 0.20 0.20 0.22 0.60 0.56 -
P/RPS 2.65 2.52 3.50 0.34 0.31 0.72 1.39 53.69%
P/EPS -0.88 -1.15 -1.75 -0.85 -2.24 -5.18 -1.62 -33.40%
EY -113.75 -87.30 -57.00 -118.00 -44.67 -19.30 -61.64 50.39%
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
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/02/03 30/08/02 31/05/02 28/02/02 17/01/02 28/08/01 19/07/01 -
Price 0.20 0.20 0.20 0.20 0.20 0.53 0.57 -
P/RPS 2.65 2.52 3.50 0.34 0.28 0.64 1.42 51.52%
P/EPS -0.88 -1.15 -1.75 -0.85 -2.04 -4.58 -1.65 -34.20%
EY -113.75 -87.30 -57.00 -118.00 -49.13 -21.85 -60.56 52.17%
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