[MENTIGA] YoY TTM Result on 31-Mar-2008 [#1]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -9.02%
YoY- -56.34%
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 16,401 7,365 31,421 22,846 5,290 12,383 22,425 -5.07%
PBT 73 -153 17,393 9,697 18,720 -11,656 -2,502 -
Tax -1,750 -95 -383 -1,625 -233 112 -1,387 3.94%
NP -1,677 -248 17,010 8,072 18,487 -11,544 -3,889 -13.07%
-
NP to SH -1,658 -247 17,010 8,072 18,487 -11,140 -3,889 -13.24%
-
Tax Rate 2,397.26% - 2.20% 16.76% 1.24% - - -
Total Cost 18,078 7,613 14,411 14,774 -13,197 23,927 26,314 -6.06%
-
Net Worth 52,176 49,799 49,800 31,799 22,768 -66,365 -55,131 -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 52,176 49,799 49,800 31,799 22,768 -66,365 -55,131 -
NOSH 59,972 60,000 60,000 60,000 59,918 37,494 37,504 8.13%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -10.22% -3.37% 54.14% 35.33% 349.47% -93.22% -17.34% -
ROE -3.18% -0.50% 34.16% 25.38% 81.19% 0.00% 0.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 27.35 12.28 52.37 38.08 8.83 33.03 59.79 -12.21%
EPS -2.76 -0.41 28.35 13.45 30.85 -29.71 -10.37 -19.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.83 0.83 0.53 0.38 -1.77 -1.47 -
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 22.85 10.26 43.77 31.82 7.37 17.25 31.24 -5.07%
EPS -2.31 -0.34 23.69 11.24 25.75 -15.52 -5.42 -13.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7268 0.6937 0.6937 0.443 0.3172 -0.9245 -0.768 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.63 0.74 0.35 0.90 0.99 0.22 0.22 -
P/RPS 2.30 6.03 0.67 2.36 11.21 0.67 0.37 35.57%
P/EPS -22.79 -179.76 1.23 6.69 3.21 -0.74 -2.12 48.53%
EY -4.39 -0.56 81.00 14.95 31.17 -135.05 -47.13 -32.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.89 0.42 1.70 2.61 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/04/11 26/05/10 28/04/09 29/05/08 29/05/07 29/05/06 26/05/05 -
Price 0.64 0.49 0.60 1.00 0.90 0.22 0.22 -
P/RPS 2.34 3.99 1.15 2.63 10.19 0.67 0.37 35.96%
P/EPS -23.15 -119.03 2.12 7.43 2.92 -0.74 -2.12 48.92%
EY -4.32 -0.84 47.25 13.45 34.28 -135.05 -47.13 -32.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.59 0.72 1.89 2.37 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