[MENTIGA] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 46.84%
YoY- 237.45%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 11,609 18,673 17,926 19,858 6,534 18,301 23,501 -11.08%
PBT 1,972 9,120 10,130 6,086 -3,665 6,128 9,013 -22.36%
Tax -1,532 -2,304 -1,217 -1,070 0 0 -208 39.46%
NP 440 6,816 8,913 5,016 -3,665 6,128 8,805 -39.29%
-
NP to SH 440 6,816 8,913 5,016 -3,649 6,128 8,805 -39.29%
-
Tax Rate 77.69% 25.26% 12.01% 17.58% - 0.00% 2.31% -
Total Cost 11,169 11,857 9,013 14,842 10,199 12,173 14,696 -4.46%
-
Net Worth 94,500 75,600 70,000 51,600 50,795 48,000 40,787 15.02%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 94,500 75,600 70,000 51,600 50,795 48,000 40,787 15.02%
NOSH 70,000 70,000 70,000 60,000 59,759 60,000 59,981 2.60%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.79% 36.50% 49.72% 25.26% -56.09% 33.48% 37.47% -
ROE 0.47% 9.02% 12.73% 9.72% -7.18% 12.77% 21.59% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 16.58 26.68 25.61 33.10 10.93 30.50 39.18 -13.34%
EPS 0.63 9.73 12.73 8.36 -6.11 10.21 14.68 -40.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.08 1.00 0.86 0.85 0.80 0.68 12.10%
Adjusted Per Share Value based on latest NOSH - 60,058
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 16.17 26.01 24.97 27.66 9.10 25.49 32.74 -11.08%
EPS 0.61 9.49 12.42 6.99 -5.08 8.54 12.27 -39.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3164 1.0531 0.9751 0.7188 0.7076 0.6686 0.5682 15.02%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.96 0.95 0.80 0.62 0.65 0.60 0.57 -
P/RPS 5.79 3.56 3.12 1.87 5.94 1.97 1.45 25.94%
P/EPS 152.73 9.76 6.28 7.42 -10.64 5.87 3.88 84.38%
EY 0.65 10.25 15.92 13.48 -9.39 17.02 25.75 -45.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.88 0.80 0.72 0.76 0.75 0.84 -2.76%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 29/11/13 29/11/12 28/10/11 30/11/10 24/11/09 11/11/08 -
Price 0.83 0.82 0.77 0.625 0.80 0.64 0.90 -
P/RPS 5.00 3.07 3.01 1.89 7.32 2.10 2.30 13.81%
P/EPS 132.05 8.42 6.05 7.48 -13.10 6.27 6.13 66.76%
EY 0.76 11.87 16.54 13.38 -7.63 15.96 16.31 -39.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.76 0.77 0.73 0.94 0.80 1.32 -12.06%

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