[MENTIGA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -121.24%
YoY- -125.73%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 10,659 4,901 2,384 1,355 14,657 13,726 12,907 -11.94%
PBT -5,847 -2,749 -2,952 -1,381 6,661 4,596 6,588 -
Tax -1,571 0 0 0 -164 0 -208 283.53%
NP -7,418 -2,749 -2,952 -1,381 6,497 4,596 6,380 -
-
NP to SH -7,398 -2,737 -2,948 -1,380 6,497 4,596 6,380 -
-
Tax Rate - - - - 2.46% 0.00% 3.16% -
Total Cost 18,077 7,650 5,336 2,736 8,160 9,130 6,527 96.85%
-
Net Worth 47,284 50,795 47,934 49,799 50,992 48,000 49,815 -3.40%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 1,199 - - -
Div Payout % - - - - 18.47% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 47,284 50,795 47,934 49,799 50,992 48,000 49,815 -3.40%
NOSH 59,854 59,759 59,918 60,000 59,990 60,000 60,018 -0.18%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -69.59% -56.09% -123.83% -101.92% 44.33% 33.48% 49.43% -
ROE -15.65% -5.39% -6.15% -2.77% 12.74% 9.58% 12.81% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 17.81 8.20 3.98 2.26 24.43 22.88 21.50 -11.76%
EPS -12.36 -4.58 -4.92 -2.30 10.83 7.66 10.63 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.79 0.85 0.80 0.83 0.85 0.80 0.83 -3.23%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.85 6.83 3.32 1.89 20.42 19.12 17.98 -11.94%
EPS -10.31 -3.81 -4.11 -1.92 9.05 6.40 8.89 -
DPS 0.00 0.00 0.00 0.00 1.67 0.00 0.00 -
NAPS 0.6587 0.7076 0.6677 0.6937 0.7103 0.6686 0.6939 -3.40%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.62 0.65 0.65 0.74 0.60 0.60 0.60 -
P/RPS 3.48 7.93 16.34 32.77 2.46 2.62 2.79 15.82%
P/EPS -5.02 -14.19 -13.21 -32.17 5.54 7.83 5.64 -
EY -19.94 -7.05 -7.57 -3.11 18.05 12.77 17.72 -
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.78 0.76 0.81 0.89 0.71 0.75 0.72 5.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 27/08/10 26/05/10 24/02/10 24/11/09 27/08/09 -
Price 0.69 0.80 0.60 0.49 0.60 0.64 0.75 -
P/RPS 3.87 9.75 15.08 21.70 2.46 2.80 3.49 7.11%
P/EPS -5.58 -17.47 -12.20 -21.30 5.54 8.36 7.06 -
EY -17.91 -5.73 -8.20 -4.69 18.05 11.97 14.17 -
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.87 0.94 0.75 0.59 0.71 0.80 0.90 -2.22%

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