[MENTIGA] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -87.95%
YoY- -76.57%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 10,228 11,609 11,276 13,388 16,943 18,673 20,640 -37.29%
PBT 1,206 1,972 2,504 4,832 26,849 9,120 11,398 -77.53%
Tax -569 -1,532 -1,724 -1,724 -1,068 -2,304 -2,360 -61.16%
NP 637 440 780 3,108 25,781 6,816 9,038 -82.85%
-
NP to SH 637 440 780 3,108 25,783 6,816 9,038 -82.85%
-
Tax Rate 47.18% 77.69% 68.85% 35.68% 3.98% 25.26% 20.71% -
Total Cost 9,591 11,169 10,496 10,280 -8,838 11,857 11,602 -11.88%
-
Net Worth 94,500 94,500 96,803 97,299 96,599 75,600 77,000 14.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 94,500 94,500 96,803 97,299 96,599 75,600 77,000 14.58%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.23% 3.79% 6.92% 23.21% 152.16% 36.50% 43.79% -
ROE 0.67% 0.47% 0.81% 3.19% 26.69% 9.02% 11.74% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.61 16.58 16.19 19.13 24.20 26.68 29.49 -37.30%
EPS 0.91 0.63 1.12 4.44 36.83 9.73 12.92 -82.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.35 1.39 1.39 1.38 1.08 1.10 14.58%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.25 16.17 15.71 18.65 23.60 26.01 28.75 -37.28%
EPS 0.89 0.61 1.09 4.33 35.92 9.49 12.59 -82.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3164 1.3164 1.3485 1.3554 1.3456 1.0531 1.0726 14.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.74 0.96 1.06 1.00 0.85 0.95 0.80 -
P/RPS 5.06 5.79 6.55 5.23 3.51 3.56 2.71 51.45%
P/EPS 81.32 152.73 94.64 22.52 2.31 9.76 6.20 453.56%
EY 1.23 0.65 1.06 4.44 43.33 10.25 16.14 -81.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.71 0.76 0.72 0.62 0.88 0.73 -17.15%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 21/11/14 27/08/14 23/05/14 28/02/14 29/11/13 23/08/13 -
Price 0.73 0.83 1.03 1.04 0.77 0.82 0.88 -
P/RPS 5.00 5.00 6.36 5.44 3.18 3.07 2.98 41.06%
P/EPS 80.22 132.05 91.96 23.42 2.09 8.42 6.82 414.89%
EY 1.25 0.76 1.09 4.27 47.83 11.87 14.67 -80.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.74 0.75 0.56 0.76 0.80 -22.99%

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