[MENTIGA] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 549.23%
YoY- 632.79%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 12,306 534 113 3,398 1,245 8,244 1,224 367.79%
PBT 8,819 -1,468 -2,523 27,039 -6,019 3,472 -5,061 -
Tax 0 0 -233 0 0 0 112 -
NP 8,819 -1,468 -2,756 27,039 -6,019 3,472 -4,949 -
-
NP to SH 8,819 -1,468 -2,756 27,039 -6,019 3,472 -4,545 -
-
Tax Rate 0.00% - - 0.00% - 0.00% - -
Total Cost 3,487 2,002 2,869 -23,641 7,264 4,772 6,173 -31.73%
-
Net Worth 31,796 22,768 19,786 14,116 -71,627 -66,365 -69,367 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 31,796 22,768 19,786 14,116 -71,627 -66,365 -69,367 -
NOSH 59,993 59,918 47,111 42,776 37,501 37,494 37,495 36.91%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 71.66% -274.91% -2,438.94% 795.73% -483.45% 42.12% -404.33% -
ROE 27.74% -6.45% -13.93% 191.55% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.51 0.89 0.24 7.94 3.32 21.99 3.26 241.94%
EPS 14.70 -2.45 -5.85 -63.21 -16.05 9.26 -12.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.38 0.42 0.33 -1.91 -1.77 -1.85 -
Adjusted Per Share Value based on latest NOSH - 42,776
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.14 0.74 0.16 4.73 1.73 11.48 1.70 368.68%
EPS 12.28 -2.04 -3.84 37.66 -8.38 4.84 -6.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4429 0.3172 0.2756 0.1966 -0.9978 -0.9245 -0.9663 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.88 0.99 1.01 0.57 0.22 0.22 0.22 -
P/RPS 4.29 111.08 421.08 7.18 6.63 1.00 6.74 -26.06%
P/EPS 5.99 -40.41 -17.26 0.90 -1.37 2.38 -1.81 -
EY 16.70 -2.47 -5.79 110.89 -72.95 42.09 -55.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.61 2.40 1.73 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 29/05/07 28/02/07 30/11/06 29/08/06 29/05/06 02/03/06 -
Price 0.88 0.90 0.96 0.99 0.22 0.22 0.22 -
P/RPS 4.29 100.99 400.24 12.46 6.63 1.00 6.74 -26.06%
P/EPS 5.99 -36.73 -16.41 1.57 -1.37 2.38 -1.81 -
EY 16.70 -2.72 -6.09 63.85 -72.95 42.09 -55.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.37 2.29 3.00 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