[MENTIGA] QoQ Annualized Quarter 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- 10.04%
YoY- 77.7%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 20,640 25,624 20,317 17,926 15,876 16,232 18,385 8.02%
PBT 11,398 15,624 12,492 10,130 9,442 15,184 5,612 60.44%
Tax -2,360 -2,360 -3,367 -1,217 -1,342 -1,268 -1,158 60.81%
NP 9,038 13,264 9,125 8,913 8,100 13,916 4,454 60.34%
-
NP to SH 9,038 13,264 9,128 8,913 8,100 13,916 4,459 60.22%
-
Tax Rate 20.71% 15.10% 26.95% 12.01% 14.21% 8.35% 20.63% -
Total Cost 11,602 12,360 11,192 9,013 7,776 2,316 13,931 -11.49%
-
Net Worth 77,000 76,300 72,799 70,000 68,600 67,900 64,400 12.66%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 1,400 -
Div Payout % - - - - - - 31.40% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 77,000 76,300 72,799 70,000 68,600 67,900 64,400 12.66%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 43.79% 51.76% 44.91% 49.72% 51.02% 85.73% 24.23% -
ROE 11.74% 17.38% 12.54% 12.73% 11.81% 20.49% 6.92% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.49 36.61 29.02 25.61 22.68 23.19 26.26 8.04%
EPS 12.92 18.96 13.04 12.73 11.58 19.88 6.36 60.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.10 1.09 1.04 1.00 0.98 0.97 0.92 12.66%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 28.75 35.69 28.30 24.97 22.11 22.61 25.61 8.02%
EPS 12.59 18.48 12.72 12.42 11.28 19.38 6.21 60.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.95 -
NAPS 1.0726 1.0628 1.0141 0.9751 0.9556 0.9458 0.8971 12.66%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.80 0.735 0.70 0.80 0.71 0.67 0.72 -
P/RPS 2.71 2.01 2.41 3.12 3.13 2.89 2.74 -0.73%
P/EPS 6.20 3.88 5.37 6.28 6.14 3.37 11.30 -33.00%
EY 16.14 25.78 18.63 15.92 16.30 29.67 8.85 49.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 0.73 0.67 0.67 0.80 0.72 0.69 0.78 -4.32%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 23/04/13 27/02/13 29/11/12 29/08/12 24/04/12 28/02/12 -
Price 0.88 0.74 0.68 0.77 0.77 0.69 0.75 -
P/RPS 2.98 2.02 2.34 3.01 3.40 2.98 2.86 2.78%
P/EPS 6.82 3.91 5.21 6.05 6.65 3.47 11.77 -30.51%
EY 14.67 25.61 19.18 16.54 15.03 28.81 8.49 44.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
P/NAPS 0.80 0.68 0.65 0.77 0.79 0.71 0.82 -1.63%

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