[MENTIGA] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 278.27%
YoY- 182.46%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 11,609 11,276 13,388 16,943 18,673 20,640 25,624 -40.98%
PBT 1,972 2,504 4,832 26,849 9,120 11,398 15,624 -74.80%
Tax -1,532 -1,724 -1,724 -1,068 -2,304 -2,360 -2,360 -25.00%
NP 440 780 3,108 25,781 6,816 9,038 13,264 -89.65%
-
NP to SH 440 780 3,108 25,783 6,816 9,038 13,264 -89.65%
-
Tax Rate 77.69% 68.85% 35.68% 3.98% 25.26% 20.71% 15.10% -
Total Cost 11,169 10,496 10,280 -8,838 11,857 11,602 12,360 -6.52%
-
Net Worth 94,500 96,803 97,299 96,599 75,600 77,000 76,300 15.31%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 94,500 96,803 97,299 96,599 75,600 77,000 76,300 15.31%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.79% 6.92% 23.21% 152.16% 36.50% 43.79% 51.76% -
ROE 0.47% 0.81% 3.19% 26.69% 9.02% 11.74% 17.38% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.58 16.19 19.13 24.20 26.68 29.49 36.61 -40.99%
EPS 0.63 1.12 4.44 36.83 9.73 12.92 18.96 -89.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.39 1.39 1.38 1.08 1.10 1.09 15.31%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.17 15.71 18.65 23.60 26.01 28.75 35.69 -40.98%
EPS 0.61 1.09 4.33 35.91 9.49 12.59 18.48 -89.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3164 1.3484 1.3554 1.3456 1.0531 1.0726 1.0628 15.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.96 1.06 1.00 0.85 0.95 0.80 0.735 -
P/RPS 5.79 6.55 5.23 3.51 3.56 2.71 2.01 102.32%
P/EPS 152.73 94.64 22.52 2.31 9.76 6.20 3.88 1054.58%
EY 0.65 1.06 4.44 43.33 10.25 16.14 25.78 -91.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.72 0.62 0.88 0.73 0.67 3.93%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 27/08/14 23/05/14 28/02/14 29/11/13 23/08/13 23/04/13 -
Price 0.83 1.03 1.04 0.77 0.82 0.88 0.74 -
P/RPS 5.00 6.36 5.44 3.18 3.07 2.98 2.02 82.88%
P/EPS 132.05 91.96 23.42 2.09 8.42 6.82 3.91 942.58%
EY 0.76 1.09 4.27 47.83 11.87 14.67 25.61 -90.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.75 0.56 0.76 0.80 0.68 -6.98%

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