[MENTIGA] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 195.56%
YoY- 223.45%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 4,519 4,283 4,116 2,756 2,342 2,772 2,608 44.31%
PBT 11,153 13,353 14,154 15,409 -16,125 -16,799 -15,348 -
Tax -567 -567 -567 0 0 0 0 -
NP 10,586 12,786 13,587 15,409 -16,125 -16,799 -15,348 -
-
NP to SH 10,586 12,786 13,587 15,409 -16,125 -16,799 -15,348 -
-
Tax Rate 5.08% 4.25% 4.01% 0.00% - - - -
Total Cost -6,067 -8,503 -9,471 -12,653 18,467 19,571 17,956 -
-
Net Worth -60,358 -57,754 -58,322 -49,496 -76,137 -60,416 -71,540 -10.72%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -60,358 -57,754 -58,322 -49,496 -76,137 -60,416 -71,540 -10.72%
NOSH 37,489 37,502 37,148 37,497 37,506 37,526 37,455 0.06%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 234.26% 298.53% 330.10% 559.11% -688.51% -606.02% -588.50% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.05 11.42 11.08 7.35 6.24 7.39 6.96 44.23%
EPS 28.24 34.09 36.58 41.09 -42.99 -44.77 -40.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.61 -1.54 -1.57 -1.32 -2.03 -1.61 -1.91 -10.77%
Adjusted Per Share Value based on latest NOSH - 37,497
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.29 5.97 5.73 3.84 3.26 3.86 3.63 44.31%
EPS 14.75 17.81 18.93 21.46 -22.46 -23.40 -21.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8408 -0.8045 -0.8124 -0.6895 -1.0606 -0.8416 -0.9965 -10.71%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.22 0.22 0.22 0.22 0.20 0.20 0.20 -
P/RPS 1.83 1.93 1.99 2.99 3.20 2.71 2.87 -25.93%
P/EPS 0.78 0.65 0.60 0.54 -0.47 -0.45 -0.49 -
EY 128.35 154.97 166.25 186.79 -214.96 -223.83 -204.88 -
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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 16/08/04 31/05/04 25/02/04 28/11/03 10/09/03 30/05/03 28/02/03 -
Price 0.22 0.22 0.22 0.22 0.20 0.20 0.20 -
P/RPS 1.83 1.93 1.99 2.99 3.20 2.71 2.87 -25.93%
P/EPS 0.78 0.65 0.60 0.54 -0.47 -0.45 -0.49 -
EY 128.35 154.97 166.25 186.79 -214.96 -223.83 -204.88 -
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