[MENTIGA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 16.41%
YoY- 137.12%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 6,406 20,317 13,445 7,938 4,058 18,385 14,894 -42.99%
PBT 3,906 12,492 7,598 4,721 3,796 5,612 4,565 -9.86%
Tax -590 -3,367 -913 -671 -317 -1,158 -803 -18.55%
NP 3,316 9,125 6,685 4,050 3,479 4,454 3,762 -8.06%
-
NP to SH 3,316 9,128 6,685 4,050 3,479 4,459 3,762 -8.06%
-
Tax Rate 15.10% 26.95% 12.02% 14.21% 8.35% 20.63% 17.59% -
Total Cost 3,090 11,192 6,760 3,888 579 13,931 11,132 -57.41%
-
Net Worth 76,300 72,799 70,000 68,600 67,900 64,400 51,600 29.76%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 1,400 - -
Div Payout % - - - - - 31.40% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 76,300 72,799 70,000 68,600 67,900 64,400 51,600 29.76%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 60,000 10.81%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 51.76% 44.91% 49.72% 51.02% 85.73% 24.23% 25.26% -
ROE 4.35% 12.54% 9.55% 5.90% 5.12% 6.92% 7.29% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.15 29.02 19.21 11.34 5.80 26.26 24.82 -48.55%
EPS 4.74 13.04 9.55 5.79 4.97 6.36 6.27 -16.99%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.09 1.04 1.00 0.98 0.97 0.92 0.86 17.09%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.92 28.30 18.73 11.06 5.65 25.61 20.75 -43.01%
EPS 4.62 12.72 9.31 5.64 4.85 6.21 5.24 -8.04%
DPS 0.00 0.00 0.00 0.00 0.00 1.95 0.00 -
NAPS 1.0628 1.0141 0.9751 0.9556 0.9458 0.8971 0.7188 29.75%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.735 0.70 0.80 0.71 0.67 0.72 0.62 -
P/RPS 8.03 2.41 4.17 6.26 11.56 2.74 2.50 117.54%
P/EPS 15.52 5.37 8.38 12.27 13.48 11.30 9.89 35.00%
EY 6.45 18.63 11.94 8.15 7.42 8.85 10.11 -25.87%
DY 0.00 0.00 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 0.67 0.67 0.80 0.72 0.69 0.78 0.72 -4.68%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/04/13 27/02/13 29/11/12 29/08/12 24/04/12 28/02/12 28/10/11 -
Price 0.74 0.68 0.77 0.77 0.69 0.75 0.625 -
P/RPS 8.09 2.34 4.01 6.79 11.90 2.86 2.52 117.46%
P/EPS 15.62 5.21 8.06 13.31 13.88 11.77 9.97 34.85%
EY 6.40 19.18 12.40 7.51 7.20 8.49 10.03 -25.86%
DY 0.00 0.00 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.68 0.65 0.77 0.79 0.71 0.82 0.73 -4.61%

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