[MENTIGA] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1061.6%
YoY- 271.75%
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 13,726 17,626 16,613 12,887 4,505 10,997 2,275 34.88%
PBT 4,596 6,760 8,017 24,492 -14,260 -3,653 24,360 -24.24%
Tax 0 -156 0 0 0 0 0 -
NP 4,596 6,604 8,017 24,492 -14,260 -3,653 24,360 -24.24%
-
NP to SH 4,596 6,604 8,017 24,492 -14,260 -3,653 24,360 -24.24%
-
Tax Rate 0.00% 2.31% 0.00% 0.00% - - 0.00% -
Total Cost 9,130 11,022 8,596 -11,605 18,765 14,650 -22,085 -
-
Net Worth 48,000 40,787 32,404 14,115 -64,119 -58,132 -49,500 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 48,000 40,787 32,404 14,115 -64,119 -58,132 -49,500 -
NOSH 60,000 59,981 60,007 42,773 37,496 37,505 37,500 8.14%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 33.48% 37.47% 48.26% 190.05% -316.54% -33.22% 1,070.77% -
ROE 9.58% 16.19% 24.74% 173.52% 0.00% 0.00% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 22.88 29.39 27.68 30.13 12.01 29.32 6.07 24.72%
EPS 7.66 11.01 13.36 57.26 -38.03 -9.74 64.96 -29.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.68 0.54 0.33 -1.71 -1.55 -1.32 -
Adjusted Per Share Value based on latest NOSH - 42,776
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 19.12 24.55 23.14 17.95 6.28 15.32 3.17 34.88%
EPS 6.40 9.20 11.17 34.12 -19.86 -5.09 33.93 -24.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6686 0.5682 0.4514 0.1966 -0.8932 -0.8098 -0.6895 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.60 0.57 0.99 0.57 0.22 0.22 0.22 -
P/RPS 2.62 1.94 3.58 1.89 1.83 0.75 3.63 -5.28%
P/EPS 7.83 5.18 7.41 1.00 -0.58 -2.26 0.34 68.59%
EY 12.77 19.32 13.49 100.46 -172.86 -44.27 295.27 -40.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 1.83 1.73 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 11/11/08 29/11/07 30/11/06 29/11/05 18/11/04 28/11/03 -
Price 0.64 0.90 1.00 0.99 0.22 0.22 0.22 -
P/RPS 2.80 3.06 3.61 3.29 1.83 0.75 3.63 -4.23%
P/EPS 8.36 8.17 7.49 1.73 -0.58 -2.26 0.34 70.44%
EY 11.97 12.23 13.36 57.84 -172.86 -44.27 295.27 -41.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.32 1.85 3.00 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