[MENTIGA] YoY Quarter Result on 30-Sep-2008 [#3]

Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 9.84%
YoY- 597.3%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 5,022 2,517 819 8,847 3,773 3,398 1,335 24.69%
PBT 2,321 203 -1,992 4,800 666 27,039 -5,075 -
Tax -267 0 208 -156 0 0 0 -
NP 2,054 203 -1,784 4,644 666 27,039 -5,075 -
-
NP to SH 2,054 211 -1,784 4,644 666 27,039 -5,075 -
-
Tax Rate 11.50% 0.00% - 3.25% 0.00% 0.00% - -
Total Cost 2,968 2,314 2,603 4,203 3,107 -23,641 6,410 -12.03%
-
Net Worth 51,650 52,750 48,053 40,800 32,400 14,116 -64,140 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 51,650 52,750 48,053 40,800 32,400 14,116 -64,140 -
NOSH 60,058 62,058 60,067 60,000 59,999 42,776 37,509 8.15%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 40.90% 8.07% -217.83% 52.49% 17.65% 795.73% -380.15% -
ROE 3.98% 0.40% -3.71% 11.38% 2.06% 191.55% 0.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 8.36 4.06 1.36 14.75 6.29 7.94 3.56 15.28%
EPS 3.42 0.34 -2.97 7.74 1.11 -63.21 -13.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.85 0.80 0.68 0.54 0.33 -1.71 -
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 7.00 3.51 1.14 12.32 5.26 4.73 1.86 24.70%
EPS 2.86 0.29 -2.49 6.47 0.93 37.66 -7.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7195 0.7348 0.6694 0.5683 0.4513 0.1966 -0.8935 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.62 0.65 0.60 0.57 0.99 0.57 0.22 -
P/RPS 7.41 16.03 44.01 3.87 15.74 7.18 6.18 3.07%
P/EPS 18.13 191.18 -20.20 7.36 89.19 0.90 -1.63 -
EY 5.52 0.52 -4.95 13.58 1.12 110.89 -61.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.75 0.84 1.83 1.73 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 28/10/11 30/11/10 24/11/09 11/11/08 29/11/07 30/11/06 29/11/05 -
Price 0.625 0.80 0.64 0.90 1.00 0.99 0.22 -
P/RPS 7.47 19.72 46.94 6.10 15.90 12.46 6.18 3.20%
P/EPS 18.27 235.29 -21.55 11.63 90.09 1.57 -1.63 -
EY 5.47 0.42 -4.64 8.60 1.11 63.85 -61.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.94 0.80 1.32 1.85 3.00 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