[MENTIGA] YoY Annualized Quarter 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- 500.79%
YoY- 480.74%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 17,182 6,006 14,662 3,033 2,834 26,360 14,353 3.04%
PBT 32,656 -19,013 -4,870 32,480 -8,530 -3,686 -24,198 -
Tax 0 0 0 0 0 0 24,198 -
NP 32,656 -19,013 -4,870 32,480 -8,530 -3,686 0 -
-
NP to SH 32,656 -19,013 -4,870 32,480 -8,530 -3,686 -20,842 -
-
Tax Rate 0.00% - - 0.00% - - - -
Total Cost -15,473 25,019 19,533 -29,446 11,365 30,046 14,353 -
-
Net Worth 14,115 -64,119 -58,132 -49,500 -55,495 -11,855 -5,997 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 14,115 -64,119 -58,132 -49,500 -55,495 -11,855 -5,997 -
NOSH 42,773 37,496 37,505 37,499 37,497 37,516 37,486 2.22%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 190.05% -316.54% -33.22% 1,070.77% -300.94% -13.99% 0.00% -
ROE 231.35% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 40.17 16.02 39.10 8.09 7.56 70.26 38.29 0.80%
EPS 76.35 -50.71 -12.99 86.61 -22.75 -9.83 -55.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 -1.71 -1.55 -1.32 -1.48 -0.316 -0.16 -
Adjusted Per Share Value based on latest NOSH - 37,497
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 23.94 8.37 20.42 4.23 3.95 36.72 19.99 3.04%
EPS 45.49 -26.49 -6.78 45.24 -11.88 -5.14 -29.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1966 -0.8932 -0.8098 -0.6895 -0.773 -0.1651 -0.0835 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.57 0.22 0.22 0.22 0.20 0.22 1.14 -
P/RPS 1.42 1.37 0.56 2.72 2.65 0.31 2.98 -11.61%
P/EPS 0.75 -0.43 -1.69 0.25 -0.88 -2.24 -2.05 -
EY 133.94 -230.48 -59.03 393.70 -113.75 -44.67 -48.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 29/11/05 18/11/04 28/11/03 28/02/03 17/01/02 16/03/01 -
Price 0.99 0.22 0.22 0.22 0.20 0.20 0.50 -
P/RPS 2.46 1.37 0.56 2.72 2.65 0.28 1.31 11.06%
P/EPS 1.30 -0.43 -1.69 0.25 -0.88 -2.04 -0.90 -
EY 77.12 -230.48 -59.03 393.70 -113.75 -49.13 -111.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 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