[MENTIGA] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
28-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 67.21%
YoY- -7.54%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 16,451 15,346 18,385 20,652 18,147 16,401 10,659 33.58%
PBT 8,089 4,869 5,612 1,467 -651 73 -5,847 -
Tax -1,293 -1,296 -1,158 -2,374 -2,107 -1,750 -1,571 -12.18%
NP 6,796 3,573 4,454 -907 -2,758 -1,677 -7,418 -
-
NP to SH 6,801 3,578 4,459 -899 -2,742 -1,658 -7,398 -
-
Tax Rate 15.98% 26.62% 20.63% 161.83% - 2,397.26% - -
Total Cost 9,655 11,773 13,931 21,559 20,905 18,078 18,077 -34.19%
-
Net Worth 68,600 67,900 64,400 51,650 49,199 52,176 47,328 28.10%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 1,400 1,400 1,400 - - - - -
Div Payout % 20.59% 39.13% 31.40% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 68,600 67,900 64,400 51,650 49,199 52,176 47,328 28.10%
NOSH 70,000 70,000 70,000 60,058 59,999 59,972 59,910 10.94%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 41.31% 23.28% 24.23% -4.39% -15.20% -10.22% -69.59% -
ROE 9.91% 5.27% 6.92% -1.74% -5.57% -3.18% -15.63% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 23.50 21.92 26.26 34.39 30.25 27.35 17.79 20.41%
EPS 9.72 5.11 6.37 -1.50 -4.57 -2.76 -12.35 -
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.92 0.86 0.82 0.87 0.79 15.46%
Adjusted Per Share Value based on latest NOSH - 60,058
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.92 21.38 25.61 28.77 25.28 22.85 14.85 33.58%
EPS 9.47 4.98 6.21 -1.25 -3.82 -2.31 -10.31 -
DPS 1.95 1.95 1.95 0.00 0.00 0.00 0.00 -
NAPS 0.9556 0.9458 0.8971 0.7195 0.6853 0.7268 0.6593 28.10%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.71 0.67 0.72 0.62 0.76 0.63 0.62 -
P/RPS 3.02 3.06 2.74 1.80 2.51 2.30 3.48 -9.02%
P/EPS 7.31 13.11 11.30 -41.42 -16.63 -22.79 -5.02 -
EY 13.68 7.63 8.85 -2.41 -6.01 -4.39 -19.92 -
DY 2.82 2.99 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.78 0.72 0.93 0.72 0.78 -5.20%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/04/12 28/02/12 28/10/11 26/08/11 27/04/11 25/02/11 -
Price 0.77 0.69 0.75 0.625 0.71 0.64 0.69 -
P/RPS 3.28 3.15 2.86 1.82 2.35 2.34 3.88 -10.60%
P/EPS 7.93 13.50 11.77 -41.75 -15.54 -23.15 -5.59 -
EY 12.62 7.41 8.49 -2.39 -6.44 -4.32 -17.90 -
DY 2.60 2.90 2.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.82 0.73 0.87 0.74 0.87 -6.23%

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