[MENTIGA] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -19.06%
YoY- -33.69%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 7,704 12,306 1,245 1,580 758 522 952 41.64%
PBT 4,228 8,819 -6,019 -4,992 -3,734 -1,534 -2,208 -
Tax 0 0 0 0 0 0 0 -
NP 4,228 8,819 -6,019 -4,992 -3,734 -1,534 -2,208 -
-
NP to SH 4,228 8,819 -6,019 -4,992 -3,734 -1,534 -2,208 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 3,476 3,487 7,264 6,572 4,492 2,056 3,160 1.59%
-
Net Worth 35,982 31,796 -71,627 -59,633 -60,358 -76,137 -21,742 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 35,982 31,796 -71,627 -59,633 -60,358 -76,137 -21,742 -
NOSH 59,971 59,993 37,501 37,505 37,489 37,506 37,487 8.13%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 54.88% 71.66% -483.45% -315.95% -492.61% -293.87% -231.93% -
ROE 11.75% 27.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 12.85 20.51 3.32 4.21 2.02 1.39 2.54 30.98%
EPS 7.05 14.70 -16.05 -13.31 -9.96 -4.09 -5.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.53 -1.91 -1.59 -1.61 -2.03 -0.58 -
Adjusted Per Share Value based on latest NOSH - 37,505
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 10.73 17.14 1.73 2.20 1.06 0.73 1.33 41.57%
EPS 5.89 12.28 -8.38 -6.95 -5.20 -2.14 -3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5012 0.4429 -0.9978 -0.8307 -0.8408 -1.0606 -0.3029 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 -
Price 0.81 0.88 0.22 0.22 0.22 0.20 0.20 -
P/RPS 6.31 4.29 6.63 5.22 10.88 14.37 7.88 -3.63%
P/EPS 11.49 5.99 -1.37 -1.65 -2.21 -4.89 -3.40 -
EY 8.70 16.70 -72.95 -60.50 -45.27 -20.45 -29.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.66 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 22/08/07 29/08/06 26/08/05 16/08/04 10/09/03 30/08/02 -
Price 0.90 0.88 0.22 0.22 0.22 0.20 0.20 -
P/RPS 7.01 4.29 6.63 5.22 10.88 14.37 7.88 -1.92%
P/EPS 12.77 5.99 -1.37 -1.65 -2.21 -4.89 -3.40 -
EY 7.83 16.70 -72.95 -60.50 -45.27 -20.45 -29.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.66 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