[MENTIGA] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
02-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -31.87%
YoY- -866.61%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 23,849 22,305 13,000 5,728 21,539 4,116 2,607 44.56%
PBT 9,692 10,497 21,969 -19,321 3,921 -19,650 -15,348 -
Tax -314 -1,625 -233 112 -1,468 33,237 0 -
NP 9,378 8,872 21,736 -19,209 2,453 13,587 -15,348 -
-
NP to SH 9,378 8,872 21,736 -18,805 2,453 13,587 -15,348 -
-
Tax Rate 3.24% 15.48% 1.06% - 37.44% - - -
Total Cost 14,471 13,433 -8,736 24,937 19,086 -9,471 17,955 -3.52%
-
Net Worth 44,399 34,192 19,789 -69,372 -50,983 -55,102 -71,620 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 44,399 34,192 19,789 -69,372 -50,983 -55,102 -71,620 -
NOSH 59,999 59,986 47,119 37,498 37,487 37,741 37,497 8.14%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 39.32% 39.78% 167.20% -335.35% 11.39% 330.10% -588.72% -
ROE 21.12% 25.95% 109.83% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 39.75 37.18 27.59 15.28 57.46 10.91 6.95 33.69%
EPS 15.63 14.79 46.13 -50.15 6.54 36.23 -41.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.57 0.42 -1.85 -1.36 -1.46 -1.91 -
Adjusted Per Share Value based on latest NOSH - 37,495
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 33.22 31.07 18.11 7.98 30.00 5.73 3.63 44.57%
EPS 13.06 12.36 30.28 -26.19 3.42 18.93 -21.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6185 0.4763 0.2757 -0.9663 -0.7102 -0.7676 -0.9977 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.35 0.84 1.01 0.22 0.22 0.22 0.20 -
P/RPS 0.88 2.26 3.66 1.44 0.38 2.02 2.88 -17.91%
P/EPS 2.24 5.68 2.19 -0.44 3.36 0.61 -0.49 -
EY 44.66 17.61 45.67 -227.95 29.74 163.64 -204.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.47 2.40 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 19/02/08 28/02/07 02/03/06 23/02/05 25/02/04 28/02/03 -
Price 0.68 0.93 0.96 0.22 0.22 0.22 0.20 -
P/RPS 1.71 2.50 3.48 1.44 0.38 2.02 2.88 -8.31%
P/EPS 4.35 6.29 2.08 -0.44 3.36 0.61 -0.49 -
EY 22.99 15.90 48.05 -227.95 29.74 163.64 -204.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.63 2.29 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