[MENTIGA] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -24.59%
YoY- -23.53%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 11,276 13,388 16,943 18,673 20,640 25,624 20,317 -32.53%
PBT 2,504 4,832 26,849 9,120 11,398 15,624 12,492 -65.85%
Tax -1,724 -1,724 -1,068 -2,304 -2,360 -2,360 -3,367 -36.07%
NP 780 3,108 25,781 6,816 9,038 13,264 9,125 -80.68%
-
NP to SH 780 3,108 25,783 6,816 9,038 13,264 9,128 -80.68%
-
Tax Rate 68.85% 35.68% 3.98% 25.26% 20.71% 15.10% 26.95% -
Total Cost 10,496 10,280 -8,838 11,857 11,602 12,360 11,192 -4.20%
-
Net Worth 96,803 97,299 96,599 75,600 77,000 76,300 72,799 20.98%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 96,803 97,299 96,599 75,600 77,000 76,300 72,799 20.98%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.92% 23.21% 152.16% 36.50% 43.79% 51.76% 44.91% -
ROE 0.81% 3.19% 26.69% 9.02% 11.74% 17.38% 12.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.19 19.13 24.20 26.68 29.49 36.61 29.02 -32.30%
EPS 1.12 4.44 36.83 9.73 12.92 18.96 13.04 -80.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.39 1.38 1.08 1.10 1.09 1.04 21.39%
Adjusted Per Share Value based on latest NOSH - 70,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.71 18.65 23.60 26.01 28.75 35.69 28.30 -32.52%
EPS 1.09 4.33 35.91 9.49 12.59 18.48 12.72 -80.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3484 1.3554 1.3456 1.0531 1.0726 1.0628 1.0141 20.98%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.06 1.00 0.85 0.95 0.80 0.735 0.70 -
P/RPS 6.55 5.23 3.51 3.56 2.71 2.01 2.41 95.10%
P/EPS 94.64 22.52 2.31 9.76 6.20 3.88 5.37 580.79%
EY 1.06 4.44 43.33 10.25 16.14 25.78 18.63 -85.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.72 0.62 0.88 0.73 0.67 0.67 8.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 23/05/14 28/02/14 29/11/13 23/08/13 23/04/13 27/02/13 -
Price 1.03 1.04 0.77 0.82 0.88 0.74 0.68 -
P/RPS 6.36 5.44 3.18 3.07 2.98 2.02 2.34 95.11%
P/EPS 91.96 23.42 2.09 8.42 6.82 3.91 5.21 581.48%
EY 1.09 4.27 47.83 11.87 14.67 25.61 19.18 -85.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.56 0.76 0.80 0.68 0.65 9.05%

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