[MENTIGA] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -51.97%
YoY- -30.41%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 17,926 19,858 6,534 18,301 23,501 22,150 17,182 0.70%
PBT 10,130 6,086 -3,665 6,128 9,013 10,689 32,656 -17.70%
Tax -1,217 -1,070 0 0 -208 0 0 -
NP 8,913 5,016 -3,665 6,128 8,805 10,689 32,656 -19.44%
-
NP to SH 8,913 5,016 -3,649 6,128 8,805 10,689 32,656 -19.44%
-
Tax Rate 12.01% 17.58% - 0.00% 2.31% 0.00% 0.00% -
Total Cost 9,013 14,842 10,199 12,173 14,696 11,461 -15,473 -
-
Net Worth 70,000 51,600 50,795 48,000 40,787 32,404 14,115 30.55%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 70,000 51,600 50,795 48,000 40,787 32,404 14,115 30.55%
NOSH 70,000 60,000 59,759 60,000 59,981 60,007 42,773 8.54%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 49.72% 25.26% -56.09% 33.48% 37.47% 48.26% 190.05% -
ROE 12.73% 9.72% -7.18% 12.77% 21.59% 32.99% 231.35% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.61 33.10 10.93 30.50 39.18 36.91 40.17 -7.22%
EPS 12.73 8.36 -6.11 10.21 14.68 17.81 76.35 -25.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.86 0.85 0.80 0.68 0.54 0.33 20.27%
Adjusted Per Share Value based on latest NOSH - 60,067
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.97 27.66 9.10 25.49 32.74 30.86 23.93 0.71%
EPS 12.42 6.99 -5.08 8.54 12.27 14.89 45.49 -19.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9751 0.7188 0.7076 0.6686 0.5682 0.4514 0.1966 30.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.80 0.62 0.65 0.60 0.57 0.99 0.57 -
P/RPS 3.12 1.87 5.94 1.97 1.45 2.68 1.42 14.00%
P/EPS 6.28 7.42 -10.64 5.87 3.88 5.56 0.75 42.45%
EY 15.92 13.48 -9.39 17.02 25.75 17.99 133.94 -29.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.76 0.75 0.84 1.83 1.73 -12.05%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 28/10/11 30/11/10 24/11/09 11/11/08 29/11/07 30/11/06 -
Price 0.77 0.625 0.80 0.64 0.90 1.00 0.99 -
P/RPS 3.01 1.89 7.32 2.10 2.30 2.71 2.46 3.41%
P/EPS 6.05 7.48 -13.10 6.27 6.13 5.61 1.30 29.18%
EY 16.54 13.38 -7.63 15.96 16.31 17.81 77.12 -22.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.94 0.80 1.32 1.85 3.00 -20.26%

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