[MENTIGA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 41.36%
YoY- -30.72%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 4,901 2,384 1,355 14,657 13,726 12,907 8,647 -31.48%
PBT -2,749 -2,952 -1,381 6,661 4,596 6,588 5,433 -
Tax 0 0 0 -164 0 -208 -69 -
NP -2,749 -2,952 -1,381 6,497 4,596 6,380 5,364 -
-
NP to SH -2,737 -2,948 -1,380 6,497 4,596 6,380 5,364 -
-
Tax Rate - - - 2.46% 0.00% 3.16% 1.27% -
Total Cost 7,650 5,336 2,736 8,160 9,130 6,527 3,283 75.67%
-
Net Worth 50,795 47,934 49,799 50,992 48,000 49,815 49,800 1.32%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 1,199 - - - -
Div Payout % - - - 18.47% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 50,795 47,934 49,799 50,992 48,000 49,815 49,800 1.32%
NOSH 59,759 59,918 60,000 59,990 60,000 60,018 60,000 -0.26%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -56.09% -123.83% -101.92% 44.33% 33.48% 49.43% 62.03% -
ROE -5.39% -6.15% -2.77% 12.74% 9.58% 12.81% 10.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.20 3.98 2.26 24.43 22.88 21.50 14.41 -31.30%
EPS -4.58 -4.92 -2.30 10.83 7.66 10.63 8.94 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.83 0.85 0.80 0.83 0.83 1.59%
Adjusted Per Share Value based on latest NOSH - 59,968
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.83 3.32 1.89 20.42 19.12 17.98 12.05 -31.48%
EPS -3.81 -4.11 -1.92 9.05 6.40 8.89 7.47 -
DPS 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
NAPS 0.7076 0.6677 0.6937 0.7103 0.6686 0.6939 0.6937 1.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.65 0.65 0.74 0.60 0.60 0.60 0.35 -
P/RPS 7.93 16.34 32.77 2.46 2.62 2.79 2.43 119.85%
P/EPS -14.19 -13.21 -32.17 5.54 7.83 5.64 3.91 -
EY -7.05 -7.57 -3.11 18.05 12.77 17.72 25.54 -
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 0.89 0.71 0.75 0.72 0.42 48.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 26/05/10 24/02/10 24/11/09 27/08/09 28/04/09 -
Price 0.80 0.60 0.49 0.60 0.64 0.75 0.60 -
P/RPS 9.75 15.08 21.70 2.46 2.80 3.49 4.16 76.35%
P/EPS -17.47 -12.20 -21.30 5.54 8.36 7.06 6.71 -
EY -5.73 -8.20 -4.69 18.05 11.97 14.17 14.90 -
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.94 0.75 0.59 0.71 0.80 0.90 0.72 19.43%

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