[MENTIGA] YoY TTM Result on 30-Jun-2002 [#2]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -49.02%
YoY- 0.87%
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 23,247 4,519 2,342 7,588 41,306 37,776 0 -100.00%
PBT -3,760 11,153 -16,125 -9,953 -5,529 -44,483 0 -100.00%
Tax -1,387 -567 0 0 6,595 44,483 0 -100.00%
NP -5,147 10,586 -16,125 -9,953 1,066 0 0 -100.00%
-
NP to SH -5,147 10,586 -16,125 -9,953 -10,040 -40,600 0 -100.00%
-
Tax Rate - 5.08% - - - - - -
Total Cost 28,394 -6,067 18,467 17,541 40,240 37,776 0 -100.00%
-
Net Worth -59,633 -60,358 -76,137 -21,742 -10,697 -1,991 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth -59,633 -60,358 -76,137 -21,742 -10,697 -1,991 0 -100.00%
NOSH 37,505 37,489 37,506 37,487 37,535 37,582 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -22.14% 234.26% -688.51% -131.17% 2.58% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 61.98 12.05 6.24 20.24 110.05 100.51 0.00 -100.00%
EPS -13.72 28.24 -42.99 -26.55 -26.75 -108.03 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.59 -1.61 -2.03 -0.58 -0.285 -0.053 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 37,487
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 32.38 6.29 3.26 10.57 57.54 52.62 0.00 -100.00%
EPS -7.17 14.75 -22.46 -13.86 -13.99 -56.55 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8307 -0.8408 -1.0606 -0.3029 -0.149 -0.0277 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 - -
Price 0.22 0.22 0.20 0.20 0.60 1.65 0.00 -
P/RPS 0.35 1.83 3.20 0.99 0.55 1.64 0.00 -100.00%
P/EPS -1.60 0.78 -0.47 -0.75 -2.24 -1.53 0.00 -100.00%
EY -62.38 128.35 -214.96 -132.75 -44.58 -65.47 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 16/08/04 10/09/03 30/08/02 28/08/01 16/03/01 - -
Price 0.22 0.22 0.20 0.20 0.53 0.50 0.00 -
P/RPS 0.35 1.83 3.20 0.99 0.48 0.50 0.00 -100.00%
P/EPS -1.60 0.78 -0.47 -0.75 -1.98 -0.46 0.00 -100.00%
EY -62.38 128.35 -214.96 -132.75 -50.47 -216.06 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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