[MENTIGA] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 8.54%
YoY- 921.13%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 11,104 11,645 20,877 16,936 20,652 5,832 19,949 -9.29%
PBT 2,083 21,488 11,734 8,645 1,467 -684 7,528 -19.26%
Tax 414 284 -4,182 -1,268 -2,374 -164 -158 -
NP 2,497 21,772 7,552 7,377 -907 -848 7,370 -16.49%
-
NP to SH 2,503 21,774 7,555 7,382 -899 -836 7,370 -16.46%
-
Tax Rate -19.88% -1.32% 35.64% 14.67% 161.83% - 2.10% -
Total Cost 8,607 -10,127 13,325 9,559 21,559 6,680 12,579 -6.12%
-
Net Worth 96,806 94,500 75,600 70,000 51,650 52,750 48,053 12.37%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 1,400 - 1,199 - -
Div Payout % - - - 18.97% - 0.00% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 96,806 94,500 75,600 70,000 51,650 52,750 48,053 12.37%
NOSH 70,000 70,000 70,000 70,000 60,058 62,058 60,067 2.58%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 22.49% 186.96% 36.17% 43.56% -4.39% -14.54% 36.94% -
ROE 2.59% 23.04% 9.99% 10.55% -1.74% -1.58% 15.34% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.83 16.64 29.82 24.19 34.39 9.40 33.21 -11.61%
EPS 3.57 31.11 10.79 10.55 -1.50 -1.35 12.27 -18.58%
DPS 0.00 0.00 0.00 2.00 0.00 1.93 0.00 -
NAPS 1.38 1.35 1.08 1.00 0.86 0.85 0.80 9.50%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.47 16.22 29.08 23.59 28.77 8.12 27.79 -9.29%
EPS 3.49 30.33 10.52 10.28 -1.25 -1.16 10.27 -16.45%
DPS 0.00 0.00 0.00 1.95 0.00 1.67 0.00 -
NAPS 1.3485 1.3164 1.0531 0.9751 0.7195 0.7348 0.6694 12.37%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.52 0.96 0.95 0.80 0.62 0.65 0.60 -
P/RPS 3.29 5.77 3.19 3.31 1.80 6.92 1.81 10.46%
P/EPS 14.57 3.09 8.80 7.59 -41.42 -48.25 4.89 19.94%
EY 6.86 32.40 11.36 13.18 -2.41 -2.07 20.45 -16.63%
DY 0.00 0.00 0.00 2.50 0.00 2.97 0.00 -
P/NAPS 0.38 0.71 0.88 0.80 0.72 0.76 0.75 -10.70%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 21/11/14 29/11/13 29/11/12 28/10/11 30/11/10 24/11/09 -
Price 0.625 0.83 0.82 0.77 0.625 0.80 0.64 -
P/RPS 3.95 4.99 2.75 3.18 1.82 8.51 1.93 12.67%
P/EPS 17.52 2.67 7.60 7.30 -41.75 -59.39 5.22 22.34%
EY 5.71 37.48 13.16 13.70 -2.39 -1.68 19.17 -18.27%
DY 0.00 0.00 0.00 2.60 0.00 2.42 0.00 -
P/NAPS 0.45 0.61 0.76 0.77 0.73 0.94 0.80 -9.13%

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