[MENTIGA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 118.46%
YoY- 182.8%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 13,000 12,887 9,489 8,244 5,728 4,505 3,170 155.54%
PBT 21,969 24,492 -2,547 3,472 -19,321 -14,260 -9,185 -
Tax -233 0 0 0 112 0 0 -
NP 21,736 24,492 -2,547 3,472 -19,209 -14,260 -9,185 -
-
NP to SH 21,736 24,492 -2,547 3,472 -18,805 -14,260 -9,185 -
-
Tax Rate 1.06% 0.00% - 0.00% - - - -
Total Cost -8,736 -11,605 12,036 4,772 24,937 18,765 12,355 -
-
Net Worth 19,789 14,115 -71,646 -66,365 -69,372 -64,119 -59,633 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 19,789 14,115 -71,646 -66,365 -69,372 -64,119 -59,633 -
NOSH 47,119 42,773 37,511 37,494 37,498 37,496 37,505 16.38%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 167.20% 190.05% -26.84% 42.12% -335.35% -316.54% -289.75% -
ROE 109.83% 173.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 27.59 30.13 25.30 21.99 15.28 12.01 8.45 119.61%
EPS 46.13 57.26 -6.79 9.26 -50.15 -38.03 -24.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.33 -1.91 -1.77 -1.85 -1.71 -1.59 -
Adjusted Per Share Value based on latest NOSH - 37,494
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 18.11 17.95 13.22 11.48 7.98 6.28 4.42 155.39%
EPS 30.28 34.12 -3.55 4.84 -26.19 -19.86 -12.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2757 0.1966 -0.998 -0.9245 -0.9663 -0.8932 -0.8307 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.01 0.57 0.22 0.22 0.22 0.22 0.22 -
P/RPS 3.66 1.89 0.87 1.00 1.44 1.83 2.60 25.52%
P/EPS 2.19 1.00 -3.24 2.38 -0.44 -0.58 -0.90 -
EY 45.67 100.46 -30.86 42.09 -227.95 -172.86 -111.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.73 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 29/08/06 29/05/06 02/03/06 29/11/05 26/08/05 -
Price 0.96 0.99 0.22 0.22 0.22 0.22 0.22 -
P/RPS 3.48 3.29 0.87 1.00 1.44 1.83 2.60 21.38%
P/EPS 2.08 1.73 -3.24 2.38 -0.44 -0.58 -0.90 -
EY 48.05 57.84 -30.86 42.09 -227.95 -172.86 -111.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 3.00 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