[MENTIGA] QoQ Cumulative 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- 404.36%
YoY- 182.46%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 8,707 5,638 3,347 16,943 14,005 10,320 6,406 22.67%
PBT 1,479 1,252 1,208 26,849 6,840 5,699 3,906 -47.63%
Tax -1,149 -862 -431 -1,068 -1,728 -1,180 -590 55.88%
NP 330 390 777 25,781 5,112 4,519 3,316 -78.49%
-
NP to SH 330 390 777 25,783 5,112 4,519 3,316 -78.49%
-
Tax Rate 77.69% 68.85% 35.68% 3.98% 25.26% 20.71% 15.10% -
Total Cost 8,377 5,248 2,570 -8,838 8,893 5,801 3,090 94.30%
-
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 0.35% 0.40% 0.80% 26.69% 6.76% 5.87% 4.35% -
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 12.44 8.10 4.78 24.20 20.01 14.74 9.15 22.70%
EPS 0.47 0.56 1.11 36.83 7.30 6.46 4.74 -78.54%
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 12.13 7.85 4.66 23.60 19.51 14.38 8.92 22.72%
EPS 0.46 0.54 1.08 35.91 7.12 6.29 4.62 -78.48%
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 7.72 13.09 20.91 3.51 4.75 5.43 8.03 -2.58%
P/EPS 203.64 189.29 90.09 2.31 13.01 12.39 15.52 455.43%
EY 0.49 0.53 1.11 43.33 7.69 8.07 6.45 -82.03%
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 6.67 12.72 21.75 3.18 4.10 5.97 8.09 -12.06%
P/EPS 176.06 183.93 93.69 2.09 11.23 13.63 15.62 401.97%
EY 0.57 0.54 1.07 47.83 8.91 7.34 6.40 -80.02%
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