[MENTIGA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 65.47%
YoY- -115.0%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 22,150 17,182 6,006 14,662 3,033 2,834 26,360 -2.85%
PBT 10,689 32,656 -19,013 -4,870 32,480 -8,530 -3,686 -
Tax 0 0 0 0 0 0 0 -
NP 10,689 32,656 -19,013 -4,870 32,480 -8,530 -3,686 -
-
NP to SH 10,689 32,656 -19,013 -4,870 32,480 -8,530 -3,686 -
-
Tax Rate 0.00% 0.00% - - 0.00% - - -
Total Cost 11,461 -15,473 25,019 19,533 -29,446 11,365 30,046 -14.83%
-
Net Worth 32,404 14,115 -64,119 -58,132 -49,500 -55,495 -11,855 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 32,404 14,115 -64,119 -58,132 -49,500 -55,495 -11,855 -
NOSH 60,007 42,773 37,496 37,505 37,499 37,497 37,516 8.13%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 48.26% 190.05% -316.54% -33.22% 1,070.77% -300.94% -13.99% -
ROE 32.99% 231.35% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 36.91 40.17 16.02 39.10 8.09 7.56 70.26 -10.16%
EPS 17.81 76.35 -50.71 -12.99 86.61 -22.75 -9.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.33 -1.71 -1.55 -1.32 -1.48 -0.316 -
Adjusted Per Share Value based on latest NOSH - 37,516
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 30.86 23.93 8.37 20.42 4.23 3.95 36.72 -2.85%
EPS 14.89 45.49 -26.49 -6.78 45.24 -11.88 -5.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4514 0.1966 -0.8932 -0.8098 -0.6895 -0.773 -0.1651 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.99 0.57 0.22 0.22 0.22 0.20 0.22 -
P/RPS 2.68 1.42 1.37 0.56 2.72 2.65 0.31 43.23%
P/EPS 5.56 0.75 -0.43 -1.69 0.25 -0.88 -2.24 -
EY 17.99 133.94 -230.48 -59.03 393.70 -113.75 -44.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.73 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 30/11/06 29/11/05 18/11/04 28/11/03 28/02/03 17/01/02 -
Price 1.00 0.99 0.22 0.22 0.22 0.20 0.20 -
P/RPS 2.71 2.46 1.37 0.56 2.72 2.65 0.28 45.95%
P/EPS 5.61 1.30 -0.43 -1.69 0.25 -0.88 -2.04 -
EY 17.81 77.12 -230.48 -59.03 393.70 -113.75 -49.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 3.00 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