[MENTIGA] YoY Annual (Unaudited) Result on 31-Dec-2011 [#4]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
YoY- 160.27%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 10,228 16,943 20,317 18,385 10,659 14,657 23,849 -13.15%
PBT 1,206 26,849 12,492 5,612 -5,847 6,661 9,692 -29.33%
Tax -569 -1,068 -3,367 -1,158 -1,571 -164 -314 10.41%
NP 637 25,781 9,125 4,454 -7,418 6,497 9,378 -36.11%
-
NP to SH 643 25,783 9,128 4,459 -7,398 6,497 9,378 -36.01%
-
Tax Rate 47.18% 3.98% 26.95% 20.63% - 2.46% 3.24% -
Total Cost 9,591 -8,838 11,192 13,931 18,077 8,160 14,471 -6.62%
-
Net Worth 94,499 96,599 72,799 64,400 47,284 50,992 44,399 13.40%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - 1,400 - 1,199 - -
Div Payout % - - - 31.40% - 18.47% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 94,499 96,599 72,799 64,400 47,284 50,992 44,399 13.40%
NOSH 69,999 70,000 70,000 70,000 59,854 59,990 59,999 2.60%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.23% 152.16% 44.91% 24.23% -69.59% 44.33% 39.32% -
ROE 0.68% 26.69% 12.54% 6.92% -15.65% 12.74% 21.12% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 14.61 24.20 29.02 26.26 17.81 24.43 39.75 -15.35%
EPS 0.91 36.83 13.04 6.36 -12.36 10.83 15.63 -37.73%
DPS 0.00 0.00 0.00 2.00 0.00 2.00 0.00 -
NAPS 1.35 1.38 1.04 0.92 0.79 0.85 0.74 10.53%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 14.25 23.60 28.30 25.61 14.85 20.42 33.22 -13.15%
EPS 0.90 35.91 12.72 6.21 -10.31 9.05 13.06 -35.95%
DPS 0.00 0.00 0.00 1.95 0.00 1.67 0.00 -
NAPS 1.3164 1.3456 1.0141 0.8971 0.6587 0.7103 0.6185 13.40%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.74 0.85 0.70 0.72 0.62 0.60 0.35 -
P/RPS 5.06 3.51 2.41 2.74 3.48 2.46 0.88 33.83%
P/EPS 80.56 2.31 5.37 11.30 -5.02 5.54 2.24 81.63%
EY 1.24 43.33 18.63 8.85 -19.94 18.05 44.66 -44.95%
DY 0.00 0.00 0.00 2.78 0.00 3.33 0.00 -
P/NAPS 0.55 0.62 0.67 0.78 0.78 0.71 0.47 2.65%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 17/02/15 28/02/14 27/02/13 28/02/12 25/02/11 24/02/10 27/02/09 -
Price 0.73 0.77 0.68 0.75 0.69 0.60 0.68 -
P/RPS 5.00 3.18 2.34 2.86 3.87 2.46 1.71 19.57%
P/EPS 79.47 2.09 5.21 11.77 -5.58 5.54 4.35 62.25%
EY 1.26 47.83 19.18 8.49 -17.91 18.05 22.99 -38.35%
DY 0.00 0.00 0.00 2.67 0.00 3.33 0.00 -
P/NAPS 0.54 0.56 0.65 0.82 0.87 0.71 0.92 -8.49%

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