[MENTIGA] YoY Quarter Result on 30-Jun-2013 [#2]

Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -63.72%
YoY- 110.68%
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 8,135 822 2,291 3,914 3,880 2,775 1,029 41.09%
PBT 4,423 -1,563 44 1,793 925 -2,295 -1,571 -
Tax -37 -85 343 -590 -354 -357 0 -
NP 4,386 -1,648 387 1,203 571 -2,652 -1,571 -
-
NP to SH 4,386 -1,648 387 1,203 571 -2,652 -1,568 -
-
Tax Rate 0.84% - -779.55% 32.91% 38.27% - - -
Total Cost 3,749 2,470 1,904 2,711 3,309 5,427 2,600 6.28%
-
Net Worth 130,900 97,999 97,299 77,000 68,600 49,199 47,877 18.23%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 130,900 97,999 97,299 77,000 68,600 49,199 47,877 18.23%
NOSH 70,000 70,000 70,000 70,000 70,000 59,999 59,847 2.64%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 53.92% -200.49% 16.89% 30.74% 14.72% -95.57% -152.67% -
ROE 3.35% -1.68% 0.40% 1.56% 0.83% -5.39% -3.27% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.62 1.17 3.27 5.59 5.54 4.63 1.72 37.45%
EPS 6.27 -2.35 -0.55 1.72 0.82 -4.42 -2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.40 1.39 1.10 0.98 0.82 0.80 15.18%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.33 1.15 3.19 5.45 5.40 3.87 1.43 41.14%
EPS 6.11 -2.30 0.54 1.68 0.80 -3.69 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8234 1.3651 1.3554 1.0726 0.9556 0.6853 0.6669 18.23%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.525 0.70 1.06 0.80 0.71 0.76 0.65 -
P/RPS 4.52 59.61 32.39 14.31 12.81 16.43 37.80 -29.78%
P/EPS 8.38 -29.73 191.73 46.55 87.04 -17.19 -24.81 -
EY 11.93 -3.36 0.52 2.15 1.15 -5.82 -4.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.50 0.76 0.73 0.72 0.93 0.81 -16.21%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 21/08/15 27/08/14 23/08/13 29/08/12 26/08/11 27/08/10 -
Price 0.49 0.70 1.03 0.88 0.77 0.71 0.60 -
P/RPS 4.22 59.61 31.47 15.74 13.89 15.35 34.90 -29.65%
P/EPS 7.82 -29.73 186.30 51.21 94.40 -16.06 -22.90 -
EY 12.79 -3.36 0.54 1.95 1.06 -6.23 -4.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.50 0.74 0.80 0.79 0.87 0.75 -16.17%

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