[MENTIGA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 241.27%
YoY- 182.46%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 11,645 12,261 13,884 16,943 20,877 22,699 22,665 -35.82%
PBT 21,488 22,403 24,152 26,850 11,734 13,470 12,602 42.68%
Tax 284 23 -910 -1,069 -4,182 -3,876 -3,640 -
NP 21,772 22,426 23,242 25,781 7,552 9,594 8,962 80.61%
-
NP to SH 21,774 22,428 23,244 25,783 7,555 9,597 8,965 80.58%
-
Tax Rate -1.32% -0.10% 3.77% 3.98% 35.64% 28.78% 28.88% -
Total Cost -10,127 -10,165 -9,358 -8,838 13,325 13,105 13,703 -
-
Net Worth 94,500 97,299 97,299 96,599 75,600 77,000 76,300 15.31%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 94,500 97,299 97,299 96,599 75,600 77,000 76,300 15.31%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 186.96% 182.91% 167.40% 152.16% 36.17% 42.27% 39.54% -
ROE 23.04% 23.05% 23.89% 26.69% 9.99% 12.46% 11.75% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.64 17.52 19.83 24.20 29.82 32.43 32.38 -35.81%
EPS 31.11 32.04 33.21 36.83 10.79 13.71 12.81 80.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.39 1.39 1.38 1.08 1.10 1.09 15.31%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.22 17.08 19.34 23.60 29.08 31.62 31.57 -35.82%
EPS 30.33 31.24 32.38 35.92 10.52 13.37 12.49 80.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3164 1.3554 1.3554 1.3456 1.0531 1.0726 1.0628 15.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.96 1.06 1.00 0.85 0.95 0.80 0.735 -
P/RPS 5.77 6.05 5.04 3.51 3.19 2.47 2.27 86.14%
P/EPS 3.09 3.31 3.01 2.31 8.80 5.84 5.74 -33.79%
EY 32.40 30.23 33.21 43.33 11.36 17.14 17.42 51.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.72 0.62 0.88 0.73 0.67 3.93%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 27/08/14 23/05/14 28/02/14 29/11/13 23/08/13 23/04/13 -
Price 0.83 1.03 1.04 0.77 0.82 0.88 0.74 -
P/RPS 4.99 5.88 5.24 3.18 2.75 2.71 2.29 67.99%
P/EPS 2.67 3.21 3.13 2.09 7.60 6.42 5.78 -40.21%
EY 37.48 31.11 31.93 47.83 13.16 15.58 17.31 67.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.74 0.75 0.56 0.76 0.80 0.68 -6.98%

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