[MENTIGA] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -44.22%
YoY- 188.53%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 10,997 1,624 866 4,116 2,275 1,221 699 524.71%
PBT -3,653 -7,053 -3,319 -19,650 24,360 -4,052 -2,518 28.06%
Tax 0 0 0 33,237 0 0 0 -
NP -3,653 -7,053 -3,319 13,587 24,360 -4,052 -2,518 28.06%
-
NP to SH -3,653 -7,053 -3,319 13,587 24,360 -4,052 -2,518 28.06%
-
Tax Rate - - - - 0.00% - - -
Total Cost 14,650 8,677 4,185 -9,471 -22,085 5,273 3,217 173.98%
-
Net Worth -58,132 -60,368 -57,754 -55,102 -49,500 -76,092 -60,416 -2.52%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth -58,132 -60,368 -57,754 -55,102 -49,500 -76,092 -60,416 -2.52%
NOSH 37,505 37,496 37,502 37,741 37,500 37,483 37,526 -0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -33.22% -434.30% -383.26% 330.10% 1,070.77% -331.86% -360.23% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 29.32 4.33 2.31 10.91 6.07 3.26 1.86 525.53%
EPS -9.74 -18.81 -8.85 36.23 64.96 -10.81 -6.71 28.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.55 -1.61 -1.54 -1.46 -1.32 -2.03 -1.61 -2.49%
Adjusted Per Share Value based on latest NOSH - 37,148
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 15.32 2.26 1.21 5.73 3.17 1.70 0.97 526.33%
EPS -5.09 -9.82 -4.62 18.93 33.93 -5.64 -3.51 28.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8098 -0.8409 -0.8045 -0.7676 -0.6895 -1.0599 -0.8416 -2.52%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.22 0.22 0.22 0.22 0.22 0.20 0.20 -
P/RPS 0.75 5.08 9.53 2.02 3.63 6.14 10.74 -82.95%
P/EPS -2.26 -1.17 -2.49 0.61 0.34 -1.85 -2.98 -16.79%
EY -44.27 -85.50 -40.23 163.64 295.27 -54.05 -33.55 20.24%
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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 18/11/04 16/08/04 31/05/04 25/02/04 28/11/03 10/09/03 30/05/03 -
Price 0.22 0.22 0.22 0.22 0.22 0.20 0.20 -
P/RPS 0.75 5.08 9.53 2.02 3.63 6.14 10.74 -82.95%
P/EPS -2.26 -1.17 -2.49 0.61 0.34 -1.85 -2.98 -16.79%
EY -44.27 -85.50 -40.23 163.64 295.27 -54.05 -33.55 20.24%
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