[MENTIGA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -170.3%
YoY- -213.87%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 14,894 9,872 7,097 10,659 4,901 2,384 1,355 393.64%
PBT 4,565 2,244 4,539 -5,847 -2,749 -2,952 -1,381 -
Tax -803 -536 -179 -1,571 0 0 0 -
NP 3,762 1,708 4,360 -7,418 -2,749 -2,952 -1,381 -
-
NP to SH 3,762 1,708 4,360 -7,398 -2,737 -2,948 -1,380 -
-
Tax Rate 17.59% 23.89% 3.94% - - - - -
Total Cost 11,132 8,164 2,737 18,077 7,650 5,336 2,736 154.64%
-
Net Worth 51,600 49,142 52,176 47,284 50,795 47,934 49,799 2.39%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 51,600 49,142 52,176 47,284 50,795 47,934 49,799 2.39%
NOSH 60,000 59,929 59,972 59,854 59,759 59,918 60,000 0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 25.26% 17.30% 61.43% -69.59% -56.09% -123.83% -101.92% -
ROE 7.29% 3.48% 8.36% -15.65% -5.39% -6.15% -2.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 24.82 16.47 11.83 17.81 8.20 3.98 2.26 393.35%
EPS 6.27 2.85 7.27 -12.36 -4.58 -4.92 -2.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 0.87 0.79 0.85 0.80 0.83 2.39%
Adjusted Per Share Value based on latest NOSH - 59,910
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.75 13.75 9.89 14.85 6.83 3.32 1.89 393.25%
EPS 5.24 2.38 6.07 -10.31 -3.81 -4.11 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7188 0.6845 0.7268 0.6587 0.7076 0.6677 0.6937 2.39%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.62 0.76 0.63 0.62 0.65 0.65 0.74 -
P/RPS 2.50 4.61 5.32 3.48 7.93 16.34 32.77 -81.98%
P/EPS 9.89 26.67 8.67 -5.02 -14.19 -13.21 -32.17 -
EY 10.11 3.75 11.54 -19.94 -7.05 -7.57 -3.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.93 0.72 0.78 0.76 0.81 0.89 -13.16%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 28/10/11 26/08/11 27/04/11 25/02/11 30/11/10 27/08/10 26/05/10 -
Price 0.625 0.71 0.64 0.69 0.80 0.60 0.49 -
P/RPS 2.52 4.31 5.41 3.87 9.75 15.08 21.70 -76.16%
P/EPS 9.97 24.91 8.80 -5.58 -17.47 -12.20 -21.30 -
EY 10.03 4.01 11.36 -17.91 -5.73 -8.20 -4.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.87 0.74 0.87 0.94 0.75 0.59 15.23%

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