[MENTIGA] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 34.38%
YoY- -135.99%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 4,116 3,033 2,442 2,796 2,607 2,834 2,974 24.11%
PBT -19,650 32,480 -8,104 -10,072 -15,348 -8,530 -6,550 107.59%
Tax 33,237 0 0 0 0 0 0 -
NP 13,587 32,480 -8,104 -10,072 -15,348 -8,530 -6,550 -
-
NP to SH 13,587 32,480 -8,104 -10,072 -15,348 -8,530 -6,550 -
-
Tax Rate - 0.00% - - - - - -
Total Cost -9,471 -29,446 10,546 12,868 17,955 11,365 9,524 -
-
Net Worth -55,102 -49,500 -76,092 -60,416 -71,620 -55,495 -21,758 85.48%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -55,102 -49,500 -76,092 -60,416 -71,620 -55,495 -21,758 85.48%
NOSH 37,741 37,499 37,483 37,526 37,497 37,497 37,514 0.40%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 330.10% 1,070.77% -331.86% -360.23% -588.72% -300.94% -220.24% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.91 8.09 6.51 7.45 6.95 7.56 7.93 23.62%
EPS 36.23 86.61 -21.62 -26.84 -41.00 -22.75 -17.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.46 -1.32 -2.03 -1.61 -1.91 -1.48 -0.58 84.73%
Adjusted Per Share Value based on latest NOSH - 37,526
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.73 4.23 3.40 3.89 3.63 3.95 4.14 24.12%
EPS 18.93 45.24 -11.29 -14.03 -21.38 -11.88 -9.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7676 -0.6895 -1.0599 -0.8416 -0.9977 -0.773 -0.3031 85.48%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 -
Price 0.22 0.22 0.20 0.20 0.20 0.20 0.20 -
P/RPS 2.02 2.72 3.07 2.68 2.88 2.65 2.52 -13.67%
P/EPS 0.61 0.25 -0.93 -0.75 -0.49 -0.88 -1.15 -
EY 163.64 393.70 -108.10 -134.20 -204.65 -113.75 -87.30 -
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 28/11/03 10/09/03 30/05/03 28/02/03 28/02/03 30/08/02 -
Price 0.22 0.22 0.20 0.20 0.20 0.20 0.20 -
P/RPS 2.02 2.72 3.07 2.68 2.88 2.65 2.52 -13.67%
P/EPS 0.61 0.25 -0.93 -0.75 -0.49 -0.88 -1.15 -
EY 163.64 393.70 -108.10 -134.20 -204.65 -113.75 -87.30 -
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