[MENTIGA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2.41%
YoY- 104.71%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 18,673 20,640 25,624 20,317 17,926 15,876 16,232 9.78%
PBT 9,120 11,398 15,624 12,492 10,130 9,442 15,184 -28.79%
Tax -2,304 -2,360 -2,360 -3,367 -1,217 -1,342 -1,268 48.85%
NP 6,816 9,038 13,264 9,125 8,913 8,100 13,916 -37.83%
-
NP to SH 6,816 9,038 13,264 9,128 8,913 8,100 13,916 -37.83%
-
Tax Rate 25.26% 20.71% 15.10% 26.95% 12.01% 14.21% 8.35% -
Total Cost 11,857 11,602 12,360 11,192 9,013 7,776 2,316 196.75%
-
Net Worth 75,600 77,000 76,300 72,799 70,000 68,600 67,900 7.41%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 75,600 77,000 76,300 72,799 70,000 68,600 67,900 7.41%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 36.50% 43.79% 51.76% 44.91% 49.72% 51.02% 85.73% -
ROE 9.02% 11.74% 17.38% 12.54% 12.73% 11.81% 20.49% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.68 29.49 36.61 29.02 25.61 22.68 23.19 9.78%
EPS 9.73 12.92 18.96 13.04 12.73 11.58 19.88 -37.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.10 1.09 1.04 1.00 0.98 0.97 7.41%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 26.01 28.75 35.69 28.30 24.97 22.11 22.61 9.77%
EPS 9.49 12.59 18.48 12.72 12.42 11.28 19.38 -37.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0531 1.0726 1.0628 1.0141 0.9751 0.9556 0.9458 7.41%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.95 0.80 0.735 0.70 0.80 0.71 0.67 -
P/RPS 3.56 2.71 2.01 2.41 3.12 3.13 2.89 14.89%
P/EPS 9.76 6.20 3.88 5.37 6.28 6.14 3.37 103.04%
EY 10.25 16.14 25.78 18.63 15.92 16.30 29.67 -50.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.73 0.67 0.67 0.80 0.72 0.69 17.58%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 23/08/13 23/04/13 27/02/13 29/11/12 29/08/12 24/04/12 -
Price 0.82 0.88 0.74 0.68 0.77 0.77 0.69 -
P/RPS 3.07 2.98 2.02 2.34 3.01 3.40 2.98 2.00%
P/EPS 8.42 6.82 3.91 5.21 6.05 6.65 3.47 80.47%
EY 11.87 14.67 25.61 19.18 16.54 15.03 28.81 -44.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.80 0.68 0.65 0.77 0.79 0.71 4.63%

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