[MENTIGA] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -74.9%
YoY- -91.37%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 31,212 10,228 11,609 11,276 13,388 16,943 18,673 40.88%
PBT 21,120 1,206 1,972 2,504 4,832 26,849 9,120 75.12%
Tax -160 -569 -1,532 -1,724 -1,724 -1,068 -2,304 -83.13%
NP 20,960 637 440 780 3,108 25,781 6,816 111.61%
-
NP to SH 20,960 637 440 780 3,108 25,783 6,816 111.61%
-
Tax Rate 0.76% 47.18% 77.69% 68.85% 35.68% 3.98% 25.26% -
Total Cost 10,252 9,591 11,169 10,496 10,280 -8,838 11,857 -9.24%
-
Net Worth 100,099 94,500 94,500 96,803 97,299 96,599 75,600 20.59%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 100,099 94,500 94,500 96,803 97,299 96,599 75,600 20.59%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 67.15% 6.23% 3.79% 6.92% 23.21% 152.16% 36.50% -
ROE 20.94% 0.67% 0.47% 0.81% 3.19% 26.69% 9.02% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 44.59 14.61 16.58 16.19 19.13 24.20 26.68 40.87%
EPS 29.96 0.91 0.63 1.12 4.44 36.83 9.73 111.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.35 1.35 1.39 1.39 1.38 1.08 20.60%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 43.48 14.25 16.17 15.71 18.65 23.60 26.01 40.89%
EPS 29.20 0.89 0.61 1.09 4.33 35.92 9.49 111.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3944 1.3164 1.3164 1.3485 1.3554 1.3456 1.0531 20.60%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.715 0.74 0.96 1.06 1.00 0.85 0.95 -
P/RPS 1.60 5.06 5.79 6.55 5.23 3.51 3.56 -41.35%
P/EPS 2.39 81.32 152.73 94.64 22.52 2.31 9.76 -60.89%
EY 41.88 1.23 0.65 1.06 4.44 43.33 10.25 155.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.71 0.76 0.72 0.62 0.88 -31.42%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 17/02/15 21/11/14 27/08/14 23/05/14 28/02/14 29/11/13 -
Price 0.70 0.73 0.83 1.03 1.04 0.77 0.82 -
P/RPS 1.57 5.00 5.00 6.36 5.44 3.18 3.07 -36.07%
P/EPS 2.34 80.22 132.05 91.96 23.42 2.09 8.42 -57.44%
EY 42.78 1.25 0.76 1.09 4.27 47.83 11.87 135.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.61 0.74 0.75 0.56 0.76 -25.38%

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