[MENTIGA] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 3190.42%
YoY- 574.39%
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 4,516 6,348 4,212 31,212 13,388 25,624 16,232 -19.19%
PBT -6,960 -2,096 -7,436 21,120 4,832 15,624 15,184 -
Tax -4 -60 -144 -160 -1,724 -2,360 -1,268 -61.68%
NP -6,964 -2,156 -7,580 20,960 3,108 13,264 13,916 -
-
NP to SH -6,964 -2,156 -7,580 20,960 3,108 13,264 13,916 -
-
Tax Rate - - - 0.76% 35.68% 15.10% 8.35% -
Total Cost 11,480 8,504 11,792 10,252 10,280 12,360 2,316 30.56%
-
Net Worth 128,100 131,599 127,265 100,099 97,299 76,300 67,900 11.15%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 128,100 131,599 127,265 100,099 97,299 76,300 67,900 11.15%
NOSH 70,000 70,000 69,926 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -154.21% -33.96% -179.96% 67.15% 23.21% 51.76% 85.73% -
ROE -5.44% -1.64% -5.96% 20.94% 3.19% 17.38% 20.49% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.45 9.07 6.02 44.59 19.13 36.61 23.19 -19.19%
EPS -9.96 -3.08 -10.84 29.96 4.44 18.96 19.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.88 1.82 1.43 1.39 1.09 0.97 11.15%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.29 8.84 5.87 43.48 18.65 35.69 22.61 -19.19%
EPS -9.70 -3.00 -10.56 29.20 4.33 18.48 19.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7844 1.8331 1.7728 1.3944 1.3554 1.0628 0.9458 11.15%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.57 0.655 0.57 0.715 1.00 0.735 0.67 -
P/RPS 8.84 7.22 9.46 1.60 5.23 2.01 2.89 20.47%
P/EPS -5.73 -21.27 -5.26 2.39 22.52 3.88 3.37 -
EY -17.45 -4.70 -19.02 41.88 4.44 25.78 29.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.31 0.50 0.72 0.67 0.69 -12.47%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 25/05/17 30/05/16 29/05/15 23/05/14 23/04/13 24/04/12 -
Price 0.515 0.74 0.52 0.70 1.04 0.74 0.69 -
P/RPS 7.98 8.16 8.63 1.57 5.44 2.02 2.98 17.83%
P/EPS -5.18 -24.03 -4.80 2.34 23.42 3.91 3.47 -
EY -19.32 -4.16 -20.85 42.78 4.27 25.61 28.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.29 0.49 0.75 0.68 0.71 -14.35%

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