[MENTIGA] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -127.02%
YoY- -142.28%
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 5,420 34,588 4,300 2,136 32,976 6,360 3,464 7.74%
PBT -5,524 21,732 -9,072 -5,872 13,888 -16,772 -13,276 -13.59%
Tax 0 -276 0 0 0 0 0 -
NP -5,524 21,456 -9,072 -5,872 13,888 -16,772 -13,276 -13.59%
-
NP to SH -5,520 21,456 -9,072 -5,872 13,888 -16,772 -13,276 -13.60%
-
Tax Rate - 1.27% - - 0.00% - - -
Total Cost 10,944 13,132 13,372 8,008 19,088 23,132 16,740 -6.83%
-
Net Worth 49,799 49,800 31,799 22,768 -66,365 -55,131 -57,754 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 49,799 49,800 31,799 22,768 -66,365 -55,131 -57,754 -
NOSH 60,000 60,000 60,000 59,918 37,494 37,504 37,502 8.14%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -101.92% 62.03% -210.98% -274.91% 42.12% -263.71% -383.26% -
ROE -11.08% 43.08% -28.53% -25.79% 0.00% 0.00% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 9.03 57.65 7.17 3.56 87.95 16.96 9.24 -0.38%
EPS -9.20 35.76 -15.12 -9.80 37.04 -44.72 -35.40 -20.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.53 0.38 -1.77 -1.47 -1.54 -
Adjusted Per Share Value based on latest NOSH - 59,918
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 7.55 48.18 5.99 2.98 45.93 8.86 4.83 7.72%
EPS -7.69 29.89 -12.64 -8.18 19.35 -23.36 -18.49 -13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6937 0.6937 0.443 0.3172 -0.9245 -0.768 -0.8045 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.74 0.35 0.90 0.99 0.22 0.22 0.22 -
P/RPS 8.19 0.61 12.56 27.77 0.25 1.30 2.38 22.85%
P/EPS -8.04 0.98 -5.95 -10.10 0.59 -0.49 -0.62 53.24%
EY -12.43 102.17 -16.80 -9.90 168.36 -203.27 -160.91 -34.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.42 1.70 2.61 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/04/09 29/05/08 29/05/07 29/05/06 26/05/05 31/05/04 -
Price 0.49 0.60 1.00 0.90 0.22 0.22 0.22 -
P/RPS 5.42 1.04 13.95 25.25 0.25 1.30 2.38 14.69%
P/EPS -5.33 1.68 -6.61 -9.18 0.59 -0.49 -0.62 43.10%
EY -18.78 59.60 -15.12 -10.89 168.36 -203.27 -160.91 -30.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.72 1.89 2.37 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