[MENTIGA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 46.84%
YoY- 237.45%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 15,876 16,232 18,385 19,858 19,744 28,388 10,659 30.45%
PBT 9,442 15,184 5,612 6,086 4,488 18,156 -5,847 -
Tax -1,342 -1,268 -1,158 -1,070 -1,072 -716 -1,571 -9.97%
NP 8,100 13,916 4,454 5,016 3,416 17,440 -7,418 -
-
NP to SH 8,100 13,916 4,459 5,016 3,416 17,440 -7,398 -
-
Tax Rate 14.21% 8.35% 20.63% 17.58% 23.89% 3.94% - -
Total Cost 7,776 2,316 13,931 14,842 16,328 10,948 18,077 -43.04%
-
Net Worth 68,600 67,900 64,400 51,600 49,142 52,176 47,284 28.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 1,400 - - - - -
Div Payout % - - 31.40% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 68,600 67,900 64,400 51,600 49,142 52,176 47,284 28.18%
NOSH 70,000 70,000 70,000 60,000 59,929 59,972 59,854 11.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 51.02% 85.73% 24.23% 25.26% 17.30% 61.43% -69.59% -
ROE 11.81% 20.49% 6.92% 9.72% 6.95% 33.43% -15.65% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.68 23.19 26.26 33.10 32.95 47.34 17.81 17.50%
EPS 11.58 19.88 6.36 8.36 5.70 29.08 -12.36 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.92 0.86 0.82 0.87 0.79 15.46%
Adjusted Per Share Value based on latest NOSH - 60,058
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.11 22.61 25.61 27.66 27.50 39.54 14.85 30.42%
EPS 11.28 19.38 6.21 6.99 4.76 24.29 -10.31 -
DPS 0.00 0.00 1.95 0.00 0.00 0.00 0.00 -
NAPS 0.9556 0.9458 0.8971 0.7188 0.6845 0.7268 0.6587 28.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.71 0.67 0.72 0.62 0.76 0.63 0.62 -
P/RPS 3.13 2.89 2.74 1.87 2.31 1.33 3.48 -6.82%
P/EPS 6.14 3.37 11.30 7.42 13.33 2.17 -5.02 -
EY 16.30 29.67 8.85 13.48 7.50 46.16 -19.94 -
DY 0.00 0.00 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.78 0.72 0.93 0.72 0.78 -5.20%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/04/12 28/02/12 28/10/11 26/08/11 27/04/11 25/02/11 -
Price 0.77 0.69 0.75 0.625 0.71 0.64 0.69 -
P/RPS 3.40 2.98 2.86 1.89 2.16 1.35 3.87 -8.27%
P/EPS 6.65 3.47 11.77 7.48 12.46 2.20 -5.58 -
EY 15.03 28.81 8.49 13.38 8.03 45.44 -17.91 -
DY 0.00 0.00 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.82 0.73 0.87 0.74 0.87 -6.23%

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