[MENTIGA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 13.12%
YoY- -23.53%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 5,638 3,347 16,943 14,005 10,320 6,406 20,317 -57.55%
PBT 1,252 1,208 26,849 6,840 5,699 3,906 12,492 -78.51%
Tax -862 -431 -1,068 -1,728 -1,180 -590 -3,367 -59.78%
NP 390 777 25,781 5,112 4,519 3,316 9,125 -87.84%
-
NP to SH 390 777 25,783 5,112 4,519 3,316 9,128 -87.84%
-
Tax Rate 68.85% 35.68% 3.98% 25.26% 20.71% 15.10% 26.95% -
Total Cost 5,248 2,570 -8,838 8,893 5,801 3,090 11,192 -39.72%
-
Net Worth 96,803 97,299 96,599 75,600 77,000 76,300 72,799 20.98%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 96,803 97,299 96,599 75,600 77,000 76,300 72,799 20.98%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.92% 23.21% 152.16% 36.50% 43.79% 51.76% 44.91% -
ROE 0.40% 0.80% 26.69% 6.76% 5.87% 4.35% 12.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.10 4.78 24.20 20.01 14.74 9.15 29.02 -57.39%
EPS 0.56 1.11 36.83 7.30 6.46 4.74 13.04 -87.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.39 1.38 1.08 1.10 1.09 1.04 21.39%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.85 4.66 23.60 19.51 14.38 8.92 28.30 -57.56%
EPS 0.54 1.08 35.91 7.12 6.29 4.62 12.72 -87.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3484 1.3554 1.3456 1.0531 1.0726 1.0628 1.0141 20.98%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.06 1.00 0.85 0.95 0.80 0.735 0.70 -
P/RPS 13.09 20.91 3.51 4.75 5.43 8.03 2.41 209.95%
P/EPS 189.29 90.09 2.31 13.01 12.39 15.52 5.37 982.10%
EY 0.53 1.11 43.33 7.69 8.07 6.45 18.63 -90.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.72 0.62 0.88 0.73 0.67 0.67 8.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 23/05/14 28/02/14 29/11/13 23/08/13 23/04/13 27/02/13 -
Price 1.03 1.04 0.77 0.82 0.88 0.74 0.68 -
P/RPS 12.72 21.75 3.18 4.10 5.97 8.09 2.34 210.11%
P/EPS 183.93 93.69 2.09 11.23 13.63 15.62 5.21 983.20%
EY 0.54 1.07 47.83 8.91 7.34 6.40 19.18 -90.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.56 0.76 0.80 0.68 0.65 9.05%

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