[MENTIGA] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 23.65%
YoY- 104.71%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 10,518 10,228 16,943 20,317 18,385 10,659 14,657 -5.37%
PBT 560 1,206 26,850 12,492 5,612 -5,847 6,661 -33.80%
Tax 1,660 205 -1,069 -3,367 -1,158 -1,571 -164 -
NP 2,220 1,411 25,781 9,125 4,454 -7,418 6,497 -16.38%
-
NP to SH 2,223 1,417 25,783 9,128 4,459 -7,398 6,497 -16.36%
-
Tax Rate -296.43% -17.00% 3.98% 26.95% 20.63% - 2.46% -
Total Cost 8,298 8,817 -8,838 11,192 13,931 18,077 8,160 0.27%
-
Net Worth 129,500 94,500 96,599 72,799 64,400 47,328 50,973 16.80%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 1,400 - - -
Div Payout % - - - - 31.40% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 129,500 94,500 96,599 72,799 64,400 47,328 50,973 16.80%
NOSH 70,000 70,000 70,000 70,000 70,000 59,910 59,968 2.61%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 21.11% 13.80% 152.16% 44.91% 24.23% -69.59% 44.33% -
ROE 1.72% 1.50% 26.69% 12.54% 6.92% -15.63% 12.75% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.03 14.61 24.20 29.02 26.26 17.79 24.44 -7.77%
EPS 3.18 2.02 36.83 13.04 6.37 -12.35 10.83 -18.46%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.85 1.35 1.38 1.04 0.92 0.79 0.85 13.83%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 14.65 14.25 23.60 28.30 25.61 14.85 20.42 -5.38%
EPS 3.10 1.97 35.91 12.72 6.21 -10.31 9.05 -16.34%
DPS 0.00 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 1.8039 1.3164 1.3456 1.0141 0.8971 0.6593 0.71 16.80%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.61 0.74 0.85 0.70 0.72 0.62 0.60 -
P/RPS 4.06 5.06 3.51 2.41 2.74 3.48 2.45 8.77%
P/EPS 19.21 36.56 2.31 5.37 11.30 -5.02 5.54 23.01%
EY 5.21 2.74 43.33 18.63 8.85 -19.92 18.06 -18.70%
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.33 0.55 0.62 0.67 0.78 0.78 0.71 -11.98%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 17/02/15 28/02/14 27/02/13 28/02/12 25/02/11 24/02/10 -
Price 0.56 0.73 0.77 0.68 0.75 0.69 0.60 -
P/RPS 3.73 5.00 3.18 2.34 2.86 3.88 2.45 7.25%
P/EPS 17.63 36.06 2.09 5.21 11.77 -5.59 5.54 21.26%
EY 5.67 2.77 47.83 19.18 8.49 -17.90 18.06 -17.55%
DY 0.00 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 0.30 0.54 0.56 0.65 0.82 0.87 0.71 -13.36%

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