[MENTIGA] QoQ TTM Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -164.64%
YoY- 5.59%
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 12,048 12,383 5,729 15,209 23,247 22,425 21,701 -32.52%
PBT -12,683 -11,656 -19,321 -12,234 -3,760 -2,502 -1,628 294.46%
Tax 112 112 112 -1,387 -1,387 -1,387 -1,387 -
NP -12,571 -11,544 -19,209 -13,621 -5,147 -3,889 -3,015 159.73%
-
NP to SH -12,167 -11,140 -18,805 -13,621 -5,147 -3,889 -3,015 154.12%
-
Tax Rate - - - - - - - -
Total Cost 24,619 23,927 24,938 28,830 28,394 26,314 24,716 -0.26%
-
Net Worth -71,627 -66,365 -69,367 -64,140 -59,633 -55,131 -56,758 16.82%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth -71,627 -66,365 -69,367 -64,140 -59,633 -55,131 -56,758 16.82%
NOSH 37,501 37,494 37,495 37,509 37,505 37,504 37,588 -0.15%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -104.34% -93.22% -335.29% -89.56% -22.14% -17.34% -13.89% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 32.13 33.03 15.28 40.55 61.98 59.79 57.73 -32.41%
EPS -32.44 -29.71 -50.15 -36.31 -13.72 -10.37 -8.02 154.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.91 -1.77 -1.85 -1.71 -1.59 -1.47 -1.51 17.01%
Adjusted Per Share Value based on latest NOSH - 37,509
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 16.78 17.25 7.98 21.19 32.38 31.24 30.23 -32.53%
EPS -16.95 -15.52 -26.19 -18.97 -7.17 -5.42 -4.20 154.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9978 -0.9245 -0.9663 -0.8935 -0.8307 -0.768 -0.7906 16.83%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.22 0.22 0.22 0.22 0.22 0.22 0.22 -
P/RPS 0.68 0.67 1.44 0.54 0.35 0.37 0.38 47.55%
P/EPS -0.68 -0.74 -0.44 -0.61 -1.60 -2.12 -2.74 -60.60%
EY -147.47 -135.05 -227.96 -165.06 -62.38 -47.13 -36.46 154.50%
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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 02/03/06 29/11/05 26/08/05 26/05/05 23/02/05 -
Price 0.22 0.22 0.22 0.22 0.22 0.22 0.22 -
P/RPS 0.68 0.67 1.44 0.54 0.35 0.37 0.38 47.55%
P/EPS -0.68 -0.74 -0.44 -0.61 -1.60 -2.12 -2.74 -60.60%
EY -147.47 -135.05 -227.96 -165.06 -62.38 -47.13 -36.46 154.50%
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