[MENTIGA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -173.36%
YoY- 72.27%
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 534 13,000 12,887 9,489 8,244 5,728 4,505 -75.90%
PBT -1,468 21,969 24,492 -2,547 3,472 -19,321 -14,260 -78.06%
Tax 0 -233 0 0 0 112 0 -
NP -1,468 21,736 24,492 -2,547 3,472 -19,209 -14,260 -78.06%
-
NP to SH -1,468 21,736 24,492 -2,547 3,472 -18,805 -14,260 -78.06%
-
Tax Rate - 1.06% 0.00% - 0.00% - - -
Total Cost 2,002 -8,736 -11,605 12,036 4,772 24,937 18,765 -77.53%
-
Net Worth 22,768 19,789 14,115 -71,646 -66,365 -69,372 -64,119 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 22,768 19,789 14,115 -71,646 -66,365 -69,372 -64,119 -
NOSH 59,918 47,119 42,773 37,511 37,494 37,498 37,496 36.72%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -274.91% 167.20% 190.05% -26.84% 42.12% -335.35% -316.54% -
ROE -6.45% 109.83% 173.52% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.89 27.59 30.13 25.30 21.99 15.28 12.01 -82.38%
EPS -2.45 46.13 57.26 -6.79 9.26 -50.15 -38.03 -83.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.42 0.33 -1.91 -1.77 -1.85 -1.71 -
Adjusted Per Share Value based on latest NOSH - 37,501
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.74 18.11 17.95 13.22 11.48 7.98 6.28 -75.99%
EPS -2.04 30.28 34.12 -3.55 4.84 -26.19 -19.86 -78.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3172 0.2757 0.1966 -0.998 -0.9245 -0.9663 -0.8932 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.99 1.01 0.57 0.22 0.22 0.22 0.22 -
P/RPS 111.08 3.66 1.89 0.87 1.00 1.44 1.83 1448.37%
P/EPS -40.41 2.19 1.00 -3.24 2.38 -0.44 -0.58 1597.58%
EY -2.47 45.67 100.46 -30.86 42.09 -227.95 -172.86 -94.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.40 1.73 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 30/11/06 29/08/06 29/05/06 02/03/06 29/11/05 -
Price 0.90 0.96 0.99 0.22 0.22 0.22 0.22 -
P/RPS 100.99 3.48 3.29 0.87 1.00 1.44 1.83 1353.04%
P/EPS -36.73 2.08 1.73 -3.24 2.38 -0.44 -0.58 1492.79%
EY -2.72 48.05 57.84 -30.86 42.09 -227.95 -172.86 -93.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.29 3.00 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