[MENTIGA] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -41.79%
YoY- 137.12%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 25,624 20,317 17,926 15,876 16,232 18,385 19,858 18.50%
PBT 15,624 12,492 10,130 9,442 15,184 5,612 6,086 87.38%
Tax -2,360 -3,367 -1,217 -1,342 -1,268 -1,158 -1,070 69.35%
NP 13,264 9,125 8,913 8,100 13,916 4,454 5,016 91.11%
-
NP to SH 13,264 9,128 8,913 8,100 13,916 4,459 5,016 91.11%
-
Tax Rate 15.10% 26.95% 12.01% 14.21% 8.35% 20.63% 17.58% -
Total Cost 12,360 11,192 9,013 7,776 2,316 13,931 14,842 -11.47%
-
Net Worth 76,300 72,799 70,000 68,600 67,900 64,400 51,600 29.76%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 1,400 - -
Div Payout % - - - - - 31.40% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 76,300 72,799 70,000 68,600 67,900 64,400 51,600 29.76%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 60,000 10.81%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 51.76% 44.91% 49.72% 51.02% 85.73% 24.23% 25.26% -
ROE 17.38% 12.54% 12.73% 11.81% 20.49% 6.92% 9.72% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 36.61 29.02 25.61 22.68 23.19 26.26 33.10 6.94%
EPS 18.96 13.04 12.73 11.58 19.88 6.36 8.36 72.53%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.09 1.04 1.00 0.98 0.97 0.92 0.86 17.09%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 35.69 28.30 24.97 22.11 22.61 25.61 27.66 18.50%
EPS 18.48 12.72 12.42 11.28 19.38 6.21 6.99 91.08%
DPS 0.00 0.00 0.00 0.00 0.00 1.95 0.00 -
NAPS 1.0628 1.0141 0.9751 0.9556 0.9458 0.8971 0.7188 29.75%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.735 0.70 0.80 0.71 0.67 0.72 0.62 -
P/RPS 2.01 2.41 3.12 3.13 2.89 2.74 1.87 4.92%
P/EPS 3.88 5.37 6.28 6.14 3.37 11.30 7.42 -35.06%
EY 25.78 18.63 15.92 16.30 29.67 8.85 13.48 54.01%
DY 0.00 0.00 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 0.67 0.67 0.80 0.72 0.69 0.78 0.72 -4.68%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/04/13 27/02/13 29/11/12 29/08/12 24/04/12 28/02/12 28/10/11 -
Price 0.74 0.68 0.77 0.77 0.69 0.75 0.625 -
P/RPS 2.02 2.34 3.01 3.40 2.98 2.86 1.89 4.53%
P/EPS 3.91 5.21 6.05 6.65 3.47 11.77 7.48 -35.08%
EY 25.61 19.18 16.54 15.03 28.81 8.49 13.38 54.09%
DY 0.00 0.00 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.68 0.65 0.77 0.79 0.71 0.82 0.73 -4.61%

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