[MENTIGA] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -31.45%
YoY- 821.03%
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,053 10,518 9,583 8,625 7,803 10,228 8,707 -75.51%
PBT -1,859 558 2,355 3,717 5,280 1,206 1,479 -
Tax -36 1,660 -166 -125 -40 -569 -1,149 -90.04%
NP -1,895 2,218 2,189 3,592 5,240 637 330 -
-
NP to SH -1,895 2,221 2,189 3,592 5,240 637 330 -
-
Tax Rate - -297.49% 7.05% 3.36% 0.76% 47.18% 77.69% -
Total Cost 2,948 8,300 7,394 5,033 2,563 9,591 8,377 -50.12%
-
Net Worth 127,400 129,500 96,599 97,999 100,099 94,500 94,500 22.01%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 127,400 129,500 96,599 97,999 100,099 94,500 94,500 22.01%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -179.96% 21.09% 22.84% 41.65% 67.15% 6.23% 3.79% -
ROE -1.49% 1.72% 2.27% 3.67% 5.23% 0.67% 0.35% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.50 15.03 13.69 12.32 11.15 14.61 12.44 -75.56%
EPS -2.71 3.17 3.13 5.13 7.49 0.91 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.85 1.38 1.40 1.43 1.35 1.35 22.01%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.47 14.65 13.35 12.01 10.87 14.25 12.13 -75.47%
EPS -2.64 3.09 3.05 5.00 7.30 0.89 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7746 1.8039 1.3456 1.3651 1.3944 1.3164 1.3164 22.01%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.57 0.61 0.52 0.70 0.715 0.74 0.96 -
P/RPS 37.89 4.06 3.80 5.68 6.41 5.06 7.72 188.52%
P/EPS -21.06 19.23 16.63 13.64 9.55 81.32 203.64 -
EY -4.75 5.20 6.01 7.33 10.47 1.23 0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.38 0.50 0.50 0.55 0.71 -42.41%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 26/02/16 27/11/15 21/08/15 29/05/15 17/02/15 21/11/14 -
Price 0.52 0.56 0.625 0.70 0.70 0.73 0.83 -
P/RPS 34.57 3.73 4.57 5.68 6.28 5.00 6.67 199.19%
P/EPS -19.21 17.65 19.99 13.64 9.35 80.22 176.06 -
EY -5.21 5.67 5.00 7.33 10.69 1.25 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.45 0.50 0.49 0.54 0.61 -39.05%

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