[MENTIGA] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -17.21%
YoY- 165.65%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 22,425 21,701 12,838 4,519 4,283 4,116 2,756 304.03%
PBT -2,502 -1,628 -13,860 11,153 13,353 14,154 15,409 -
Tax -1,387 -1,387 -567 -567 -567 -567 0 -
NP -3,889 -3,015 -14,427 10,586 12,786 13,587 15,409 -
-
NP to SH -3,889 -3,015 -14,427 10,586 12,786 13,587 15,409 -
-
Tax Rate - - - 5.08% 4.25% 4.01% 0.00% -
Total Cost 26,314 24,716 27,265 -6,067 -8,503 -9,471 -12,653 -
-
Net Worth -55,131 -56,758 -58,150 -60,358 -57,754 -58,322 -49,496 7.44%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth -55,131 -56,758 -58,150 -60,358 -57,754 -58,322 -49,496 7.44%
NOSH 37,504 37,588 37,516 37,489 37,502 37,148 37,497 0.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -17.34% -13.89% -112.38% 234.26% 298.53% 330.10% 559.11% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 59.79 57.73 34.22 12.05 11.42 11.08 7.35 303.96%
EPS -10.37 -8.02 -38.46 28.24 34.09 36.58 41.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.47 -1.51 -1.55 -1.61 -1.54 -1.57 -1.32 7.43%
Adjusted Per Share Value based on latest NOSH - 37,489
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 31.24 30.23 17.88 6.29 5.97 5.73 3.84 303.98%
EPS -5.42 -4.20 -20.10 14.75 17.81 18.93 21.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.768 -0.7906 -0.81 -0.8408 -0.8045 -0.8124 -0.6895 7.44%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.22 0.22 0.22 0.22 0.22 0.22 0.22 -
P/RPS 0.37 0.38 0.64 1.83 1.93 1.99 2.99 -75.13%
P/EPS -2.12 -2.74 -0.57 0.78 0.65 0.60 0.54 -
EY -47.13 -36.46 -174.80 128.35 154.97 166.25 186.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 23/02/05 18/11/04 16/08/04 31/05/04 25/02/04 28/11/03 -
Price 0.22 0.22 0.22 0.22 0.22 0.22 0.22 -
P/RPS 0.37 0.38 0.64 1.83 1.93 1.99 2.99 -75.13%
P/EPS -2.12 -2.74 -0.57 0.78 0.65 0.60 0.54 -
EY -47.13 -36.46 -174.80 128.35 154.97 166.25 186.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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