[MENTIGA] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -175.65%
YoY- -2.41%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 29,724 15,345 8,764 17,753 4,784 13,234 7,818 24.91%
PBT -6,161 -4,646 -4,533 3,366 -7,232 814 -2,984 12.83%
Tax -142 0 -4 -4 -4 -6 -10 55.58%
NP -6,304 -4,646 -4,537 3,362 -7,236 808 -2,994 13.20%
-
NP to SH -6,304 -4,646 -4,537 3,362 -7,236 808 -2,994 13.20%
-
Tax Rate - - - 0.12% - 0.74% - -
Total Cost 36,028 19,991 13,301 14,390 12,020 12,426 10,813 22.20%
-
Net Worth 174,447 190,240 183,779 188,087 175,699 132,299 125,999 5.56%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 174,447 190,240 183,779 188,087 175,699 132,299 125,999 5.56%
NOSH 71,789 71,789 70,000 70,000 70,000 70,000 70,000 0.42%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -21.21% -30.28% -51.77% 18.94% -151.25% 6.11% -38.30% -
ROE -3.61% -2.44% -2.47% 1.79% -4.12% 0.61% -2.38% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 41.40 21.38 12.21 24.73 6.83 18.91 11.17 24.38%
EPS -8.79 -6.47 -6.32 4.68 -10.33 1.16 -4.28 12.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.65 2.56 2.62 2.51 1.89 1.80 5.12%
Adjusted Per Share Value based on latest NOSH - 71,789
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 41.40 21.38 12.21 24.73 6.66 18.44 10.89 24.91%
EPS -8.79 -6.47 -6.32 4.68 -10.08 1.13 -4.17 13.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.65 2.56 2.62 2.4475 1.8429 1.7551 5.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.775 0.58 0.72 0.50 0.525 0.49 0.645 -
P/RPS 1.87 2.71 5.90 2.02 7.68 2.59 5.77 -17.11%
P/EPS -8.83 -8.96 -11.39 10.67 -5.08 42.45 -15.08 -8.53%
EY -11.33 -11.16 -8.78 9.37 -19.69 2.36 -6.63 9.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.28 0.19 0.21 0.26 0.36 -1.94%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 22/11/22 18/11/21 27/11/20 29/11/19 29/11/18 29/11/17 -
Price 0.705 0.555 0.74 0.535 0.54 0.54 0.65 -
P/RPS 1.70 2.60 6.06 2.16 7.90 2.86 5.82 -18.53%
P/EPS -8.03 -8.57 -11.71 11.42 -5.22 46.78 -15.19 -10.07%
EY -12.46 -11.66 -8.54 8.76 -19.14 2.14 -6.58 11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.21 0.29 0.20 0.22 0.29 0.36 -3.53%

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