[MENTIGA] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- -81.95%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 22,305 13,000 5,728 21,539 4,116 2,607 21,753 0.41%
PBT 10,497 21,969 -19,321 3,921 -19,650 -15,348 -8,850 -
Tax -1,625 -233 112 -1,468 33,237 0 0 -
NP 8,872 21,736 -19,209 2,453 13,587 -15,348 -8,850 -
-
NP to SH 8,872 21,736 -18,805 2,453 13,587 -15,348 -8,850 -
-
Tax Rate 15.48% 1.06% - 37.44% - - - -
Total Cost 13,433 -8,736 24,937 19,086 -9,471 17,955 30,603 -12.81%
-
Net Worth 34,192 19,789 -69,372 -50,983 -55,102 -71,620 -17,624 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 34,192 19,789 -69,372 -50,983 -55,102 -71,620 -17,624 -
NOSH 59,986 47,119 37,498 37,487 37,741 37,497 37,499 8.14%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 39.78% 167.20% -335.35% 11.39% 330.10% -588.72% -40.68% -
ROE 25.95% 109.83% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 37.18 27.59 15.28 57.46 10.91 6.95 58.01 -7.14%
EPS 14.79 46.13 -50.15 6.54 36.23 -41.00 -23.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.42 -1.85 -1.36 -1.46 -1.91 -0.47 -
Adjusted Per Share Value based on latest NOSH - 37,588
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 31.07 18.11 7.98 30.00 5.73 3.63 30.30 0.41%
EPS 12.36 30.28 -26.19 3.42 18.93 -21.38 -12.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4763 0.2757 -0.9663 -0.7102 -0.7676 -0.9977 -0.2455 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.84 1.01 0.22 0.22 0.22 0.20 0.20 -
P/RPS 2.26 3.66 1.44 0.38 2.02 2.88 0.34 37.10%
P/EPS 5.68 2.19 -0.44 3.36 0.61 -0.49 -0.85 -
EY 17.61 45.67 -227.95 29.74 163.64 -204.65 -118.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.40 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 19/02/08 28/02/07 02/03/06 23/02/05 25/02/04 28/02/03 28/02/02 -
Price 0.93 0.96 0.22 0.22 0.22 0.20 0.20 -
P/RPS 2.50 3.48 1.44 0.38 2.02 2.88 0.34 39.42%
P/EPS 6.29 2.08 -0.44 3.36 0.61 -0.49 -0.85 -
EY 15.90 48.05 -227.95 29.74 163.64 -204.65 -118.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 2.29 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