[MENTIGA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -270.93%
YoY- -26.33%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 5,728 4,505 3,170 1,590 21,539 10,997 1,624 131.17%
PBT -19,321 -14,260 -9,185 -4,193 3,921 -3,653 -7,053 95.42%
Tax 112 0 0 0 -1,468 0 0 -
NP -19,209 -14,260 -9,185 -4,193 2,453 -3,653 -7,053 94.66%
-
NP to SH -18,805 -14,260 -9,185 -4,193 2,453 -3,653 -7,053 91.93%
-
Tax Rate - - - - 37.44% - - -
Total Cost 24,937 18,765 12,355 5,783 19,086 14,650 8,677 101.75%
-
Net Worth -69,372 -64,119 -59,633 -55,131 -50,983 -58,132 -60,368 9.68%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth -69,372 -64,119 -59,633 -55,131 -50,983 -58,132 -60,368 9.68%
NOSH 37,498 37,496 37,505 37,504 37,487 37,505 37,496 0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -335.35% -316.54% -289.75% -263.71% 11.39% -33.22% -434.30% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 15.28 12.01 8.45 4.24 57.46 29.32 4.33 131.25%
EPS -50.15 -38.03 -24.49 -11.18 6.54 -9.74 -18.81 91.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.85 -1.71 -1.59 -1.47 -1.36 -1.55 -1.61 9.67%
Adjusted Per Share Value based on latest NOSH - 37,504
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.98 6.28 4.42 2.21 30.00 15.32 2.26 131.34%
EPS -26.19 -19.86 -12.79 -5.84 3.42 -5.09 -9.82 91.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9663 -0.8932 -0.8307 -0.768 -0.7102 -0.8098 -0.8409 9.68%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.22 0.22 0.22 0.22 0.22 0.22 0.22 -
P/RPS 1.44 1.83 2.60 5.19 0.38 0.75 5.08 -56.74%
P/EPS -0.44 -0.58 -0.90 -1.97 3.36 -2.26 -1.17 -47.80%
EY -227.95 -172.86 -111.32 -50.82 29.74 -44.27 -85.50 91.92%
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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 02/03/06 29/11/05 26/08/05 26/05/05 23/02/05 18/11/04 16/08/04 -
Price 0.22 0.22 0.22 0.22 0.22 0.22 0.22 -
P/RPS 1.44 1.83 2.60 5.19 0.38 0.75 5.08 -56.74%
P/EPS -0.44 -0.58 -0.90 -1.97 3.36 -2.26 -1.17 -47.80%
EY -227.95 -172.86 -111.32 -50.82 29.74 -44.27 -85.50 91.92%
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