[MENTIGA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 81.38%
YoY- 110.73%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 14,657 19,949 27,977 31,421 23,849 23,318 18,244 -13.54%
PBT 6,661 7,528 14,320 17,393 9,692 9,240 5,106 19.33%
Tax -164 -158 -522 -383 -314 -1,781 -1,625 -78.23%
NP 6,497 7,370 13,798 17,010 9,378 7,459 3,481 51.41%
-
NP to SH 6,497 7,370 13,798 17,010 9,378 7,459 3,481 51.41%
-
Tax Rate 2.46% 2.10% 3.65% 2.20% 3.24% 19.27% 31.83% -
Total Cost 8,160 12,579 14,179 14,411 14,471 15,859 14,763 -32.57%
-
Net Worth 50,973 48,053 54,318 49,800 44,432 40,800 35,982 26.05%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 50,973 48,053 54,318 49,800 44,432 40,800 35,982 26.05%
NOSH 59,968 60,067 65,443 60,000 60,043 60,000 59,971 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 44.33% 36.94% 49.32% 54.14% 39.32% 31.99% 19.08% -
ROE 12.75% 15.34% 25.40% 34.16% 21.11% 18.28% 9.67% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.44 33.21 42.75 52.37 39.72 38.86 30.42 -13.54%
EPS 10.83 12.27 21.08 28.35 15.62 12.43 5.80 51.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.80 0.83 0.83 0.74 0.68 0.60 26.05%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 20.42 27.79 38.97 43.77 33.22 32.48 25.41 -13.52%
EPS 9.05 10.27 19.22 23.69 13.06 10.39 4.85 51.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.6694 0.7566 0.6937 0.6189 0.5683 0.5012 26.05%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.60 0.60 0.35 0.35 0.57 0.81 -
P/RPS 2.45 1.81 1.40 0.67 0.88 1.47 2.66 -5.32%
P/EPS 5.54 4.89 2.85 1.23 2.24 4.59 13.95 -45.88%
EY 18.06 20.45 35.14 81.00 44.62 21.81 7.17 84.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.72 0.42 0.47 0.84 1.35 -34.76%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 27/08/09 28/04/09 27/02/09 11/11/08 28/08/08 -
Price 0.60 0.64 0.75 0.60 0.68 0.90 0.90 -
P/RPS 2.45 1.93 1.75 1.15 1.71 2.32 2.96 -11.81%
P/EPS 5.54 5.22 3.56 2.12 4.35 7.24 15.51 -49.56%
EY 18.06 19.17 28.11 47.25 22.97 13.81 6.45 98.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.80 0.90 0.72 0.92 1.32 1.50 -39.18%

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