[MENTIGA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 128.79%
YoY- 336.51%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 14,657 18,301 25,814 34,588 23,849 23,501 17,558 -11.31%
PBT 6,661 6,128 13,176 21,732 9,692 9,013 3,920 42.26%
Tax -164 0 -416 -276 -314 -208 0 -
NP 6,497 6,128 12,760 21,456 9,378 8,805 3,920 39.92%
-
NP to SH 6,497 6,128 12,760 21,456 9,378 8,805 3,920 39.92%
-
Tax Rate 2.46% 0.00% 3.16% 1.27% 3.24% 2.31% 0.00% -
Total Cost 8,160 12,173 13,054 13,132 14,471 14,696 13,638 -28.92%
-
Net Worth 50,992 48,000 49,815 49,800 44,399 40,787 35,963 26.13%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,199 - - - - - - -
Div Payout % 18.47% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 50,992 48,000 49,815 49,800 44,399 40,787 35,963 26.13%
NOSH 59,990 60,000 60,018 60,000 59,999 59,981 59,938 0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 44.33% 33.48% 49.43% 62.03% 39.32% 37.47% 22.33% -
ROE 12.74% 12.77% 25.61% 43.08% 21.12% 21.59% 10.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.43 30.50 43.01 57.65 39.75 39.18 29.29 -11.36%
EPS 10.83 10.21 21.26 35.76 15.63 14.68 6.54 39.84%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.83 0.83 0.74 0.68 0.60 26.05%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.42 25.49 35.96 48.18 33.22 32.74 24.46 -11.30%
EPS 9.05 8.54 17.77 29.89 13.06 12.27 5.46 39.92%
DPS 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7103 0.6686 0.6939 0.6937 0.6185 0.5682 0.501 26.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.60 0.60 0.35 0.35 0.57 0.81 -
P/RPS 2.46 1.97 1.40 0.61 0.88 1.45 2.77 -7.58%
P/EPS 5.54 5.87 2.82 0.98 2.24 3.88 12.39 -41.44%
EY 18.05 17.02 35.43 102.17 44.66 25.75 8.07 70.77%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.72 0.42 0.47 0.84 1.35 -34.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 27/08/09 28/04/09 27/02/09 11/11/08 28/08/08 -
Price 0.60 0.64 0.75 0.60 0.68 0.90 0.90 -
P/RPS 2.46 2.10 1.74 1.04 1.71 2.30 3.07 -13.69%
P/EPS 5.54 6.27 3.53 1.68 4.35 6.13 13.76 -45.38%
EY 18.05 15.96 28.35 59.60 22.99 16.31 7.27 83.05%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.90 0.72 0.92 1.32 1.50 -39.18%

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