[MENTIGA] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
23-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 45.31%
YoY- -4.69%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 16,943 18,673 20,640 25,624 20,317 17,926 15,876 4.41%
PBT 26,849 9,120 11,398 15,624 12,492 10,130 9,442 100.33%
Tax -1,068 -2,304 -2,360 -2,360 -3,367 -1,217 -1,342 -14.08%
NP 25,781 6,816 9,038 13,264 9,125 8,913 8,100 115.92%
-
NP to SH 25,783 6,816 9,038 13,264 9,128 8,913 8,100 115.93%
-
Tax Rate 3.98% 25.26% 20.71% 15.10% 26.95% 12.01% 14.21% -
Total Cost -8,838 11,857 11,602 12,360 11,192 9,013 7,776 -
-
Net Worth 96,599 75,600 77,000 76,300 72,799 70,000 68,600 25.55%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 96,599 75,600 77,000 76,300 72,799 70,000 68,600 25.55%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 152.16% 36.50% 43.79% 51.76% 44.91% 49.72% 51.02% -
ROE 26.69% 9.02% 11.74% 17.38% 12.54% 12.73% 11.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 24.20 26.68 29.49 36.61 29.02 25.61 22.68 4.40%
EPS 36.83 9.73 12.92 18.96 13.04 12.73 11.58 115.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.08 1.10 1.09 1.04 1.00 0.98 25.55%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 23.60 26.01 28.75 35.69 28.30 24.97 22.11 4.43%
EPS 35.91 9.49 12.59 18.48 12.72 12.42 11.28 115.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3456 1.0531 1.0726 1.0628 1.0141 0.9751 0.9556 25.55%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.85 0.95 0.80 0.735 0.70 0.80 0.71 -
P/RPS 3.51 3.56 2.71 2.01 2.41 3.12 3.13 7.91%
P/EPS 2.31 9.76 6.20 3.88 5.37 6.28 6.14 -47.79%
EY 43.33 10.25 16.14 25.78 18.63 15.92 16.30 91.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.88 0.73 0.67 0.67 0.80 0.72 -9.46%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 23/08/13 23/04/13 27/02/13 29/11/12 29/08/12 -
Price 0.77 0.82 0.88 0.74 0.68 0.77 0.77 -
P/RPS 3.18 3.07 2.98 2.02 2.34 3.01 3.40 -4.34%
P/EPS 2.09 8.42 6.82 3.91 5.21 6.05 6.65 -53.67%
EY 47.83 11.87 14.67 25.61 19.18 16.54 15.03 115.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.76 0.80 0.68 0.65 0.77 0.79 -20.44%

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