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

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
18-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 48.21%
YoY- -115.0%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 16,613 12,887 4,505 10,997 2,275 2,126 19,770 -2.85%
PBT 8,017 24,492 -14,260 -3,653 24,360 -6,398 -2,765 -
Tax 0 0 0 0 0 0 0 -
NP 8,017 24,492 -14,260 -3,653 24,360 -6,398 -2,765 -
-
NP to SH 8,017 24,492 -14,260 -3,653 24,360 -6,398 -2,765 -
-
Tax Rate 0.00% 0.00% - - 0.00% - - -
Total Cost 8,596 -11,605 18,765 14,650 -22,085 8,524 22,535 -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 37,500 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 24.74% 173.52% 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 27.68 30.13 12.01 29.32 6.07 5.67 52.70 -10.17%
EPS 13.36 57.26 -38.03 -9.74 64.96 -17.06 -7.37 -
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 23.14 17.95 6.28 15.32 3.17 2.96 27.54 -2.85%
EPS 11.17 34.12 -19.86 -5.09 33.93 -8.91 -3.85 -
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 3.58 1.89 1.83 0.75 3.63 3.53 0.42 42.90%
P/EPS 7.41 1.00 -0.58 -2.26 0.34 -1.17 -2.99 -
EY 13.49 100.46 -172.86 -44.27 295.27 -85.31 -33.50 -
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 3.61 3.29 1.83 0.75 3.63 3.53 0.38 45.50%
P/EPS 7.49 1.73 -0.58 -2.26 0.34 -1.17 -2.71 -
EY 13.36 57.84 -172.86 -44.27 295.27 -85.31 -36.85 -
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