[MENTIGA] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -53.47%
YoY- -50.78%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 6,340 3,248 2,442 2,974 31,304 16,126 50,924 2.23%
PBT -18,370 -14,106 -8,104 -6,550 -4,344 -27,260 -7,224 -0.98%
Tax 0 0 0 0 4,344 4,184 734 -
NP -18,370 -14,106 -8,104 -6,550 0 -23,076 -6,490 -1.10%
-
NP to SH -18,370 -14,106 -8,104 -6,550 -4,344 -23,076 -6,490 -1.10%
-
Tax Rate - - - - - - - -
Total Cost 24,710 17,354 10,546 9,524 31,304 39,202 57,414 0.90%
-
Net Worth -59,633 -60,368 -76,092 -21,758 -10,691 -1,985 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth -59,633 -60,368 -76,092 -21,758 -10,691 -1,985 0 -100.00%
NOSH 37,505 37,496 37,483 37,514 37,512 37,461 37,461 -0.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -289.75% -434.30% -331.86% -220.24% 0.00% -143.10% -12.74% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 16.90 8.66 6.51 7.93 83.45 43.05 135.94 2.24%
EPS -48.98 -37.62 -21.62 -17.46 -11.58 -61.60 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.59 -1.61 -2.03 -0.58 -0.285 -0.053 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 37,487
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 8.83 4.52 3.40 4.14 43.61 22.46 70.94 2.23%
EPS -25.59 -19.65 -11.29 -9.12 -6.05 -32.14 -9.04 -1.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8307 -0.8409 -1.0599 -0.3031 -0.1489 -0.0277 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 - -
Price 0.22 0.22 0.20 0.20 0.60 1.65 0.00 -
P/RPS 1.30 2.54 3.07 2.52 0.72 3.83 0.00 -100.00%
P/EPS -0.45 -0.58 -0.93 -1.15 -5.18 -2.68 0.00 -100.00%
EY -222.64 -171.00 -108.10 -87.30 -19.30 -37.33 0.00 -100.00%
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
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 16/08/04 10/09/03 30/08/02 28/08/01 16/03/01 - -
Price 0.22 0.22 0.20 0.20 0.53 0.50 0.00 -
P/RPS 1.30 2.54 3.07 2.52 0.64 1.16 0.00 -100.00%
P/EPS -0.45 -0.58 -0.93 -1.15 -4.58 -0.81 0.00 -100.00%
EY -222.64 -171.00 -108.10 -87.30 -21.85 -123.20 0.00 -100.00%
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