[MENTIGA] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
11-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 114.28%
YoY- 7.29%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 27,977 31,421 23,849 23,318 18,244 22,846 22,305 16.32%
PBT 14,320 17,393 9,692 9,240 5,106 9,697 10,497 23.02%
Tax -522 -383 -314 -1,781 -1,625 -1,625 -1,625 -53.12%
NP 13,798 17,010 9,378 7,459 3,481 8,072 8,872 34.27%
-
NP to SH 13,798 17,010 9,378 7,459 3,481 8,072 8,872 34.27%
-
Tax Rate 3.65% 2.20% 3.24% 19.27% 31.83% 16.76% 15.48% -
Total Cost 14,179 14,411 14,471 15,859 14,763 14,774 13,433 3.67%
-
Net Worth 54,318 49,800 44,432 40,800 35,982 31,799 34,080 36.48%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 54,318 49,800 44,432 40,800 35,982 31,799 34,080 36.48%
NOSH 65,443 60,000 60,043 60,000 59,971 60,000 59,790 6.21%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 49.32% 54.14% 39.32% 31.99% 19.08% 35.33% 39.78% -
ROE 25.40% 34.16% 21.11% 18.28% 9.67% 25.38% 26.03% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 42.75 52.37 39.72 38.86 30.42 38.08 37.31 9.50%
EPS 21.08 28.35 15.62 12.43 5.80 13.45 14.84 26.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.74 0.68 0.60 0.53 0.57 28.49%
Adjusted Per Share Value based on latest NOSH - 60,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 38.97 43.77 33.22 32.48 25.41 31.82 31.07 16.31%
EPS 19.22 23.69 13.06 10.39 4.85 11.24 12.36 34.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7566 0.6937 0.6189 0.5683 0.5012 0.443 0.4747 36.48%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.60 0.35 0.35 0.57 0.81 0.90 0.84 -
P/RPS 1.40 0.67 0.88 1.47 2.66 2.36 2.25 -27.13%
P/EPS 2.85 1.23 2.24 4.59 13.95 6.69 5.66 -36.73%
EY 35.14 81.00 44.62 21.81 7.17 14.95 17.66 58.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.42 0.47 0.84 1.35 1.70 1.47 -37.89%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/04/09 27/02/09 11/11/08 28/08/08 29/05/08 19/02/08 -
Price 0.75 0.60 0.68 0.90 0.90 1.00 0.93 -
P/RPS 1.75 1.15 1.71 2.32 2.96 2.63 2.49 -20.96%
P/EPS 3.56 2.12 4.35 7.24 15.51 7.43 6.27 -31.45%
EY 28.11 47.25 22.97 13.81 6.45 13.45 15.96 45.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.72 0.92 1.32 1.50 1.89 1.63 -32.72%

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