[MENTIGA] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -2.92%
YoY- 188.21%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 13,215 14,684 10,228 11,645 12,261 13,884 16,943 -15.30%
PBT 3,671 5,278 1,206 21,488 22,403 24,152 26,850 -73.55%
Tax 168 596 205 284 23 -910 -1,069 -
NP 3,839 5,874 1,411 21,772 22,426 23,242 25,781 -72.00%
-
NP to SH 3,845 5,880 1,417 21,774 22,428 23,244 25,783 -71.97%
-
Tax Rate -4.58% -11.29% -17.00% -1.32% -0.10% 3.77% 3.98% -
Total Cost 9,376 8,810 8,817 -10,127 -10,165 -9,358 -8,838 -
-
Net Worth 97,999 100,099 94,500 94,500 97,299 97,299 96,599 0.96%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 97,999 100,099 94,500 94,500 97,299 97,299 96,599 0.96%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 29.05% 40.00% 13.80% 186.96% 182.91% 167.40% 152.16% -
ROE 3.92% 5.87% 1.50% 23.04% 23.05% 23.89% 26.69% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.88 20.98 14.61 16.64 17.52 19.83 24.20 -15.29%
EPS 5.49 8.40 2.02 31.11 32.04 33.21 36.83 -71.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.43 1.35 1.35 1.39 1.39 1.38 0.96%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.41 20.45 14.25 16.22 17.08 19.34 23.60 -15.29%
EPS 5.36 8.19 1.97 30.33 31.24 32.38 35.91 -71.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3651 1.3944 1.3164 1.3164 1.3554 1.3554 1.3456 0.96%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.70 0.715 0.74 0.96 1.06 1.00 0.85 -
P/RPS 3.71 3.41 5.06 5.77 6.05 5.04 3.51 3.77%
P/EPS 12.74 8.51 36.56 3.09 3.31 3.01 2.31 213.13%
EY 7.85 11.75 2.74 32.40 30.23 33.21 43.33 -68.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.55 0.71 0.76 0.72 0.62 -13.39%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 29/05/15 17/02/15 21/11/14 27/08/14 23/05/14 28/02/14 -
Price 0.70 0.70 0.73 0.83 1.03 1.04 0.77 -
P/RPS 3.71 3.34 5.00 4.99 5.88 5.24 3.18 10.85%
P/EPS 12.74 8.33 36.06 2.67 3.21 3.13 2.09 234.80%
EY 7.85 12.00 2.77 37.48 31.11 31.93 47.83 -70.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.54 0.61 0.74 0.75 0.56 -7.29%

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