[MENTIGA] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -9.85%
YoY- 159.27%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 10,228 11,645 12,261 13,884 16,943 20,877 22,699 -41.14%
PBT 1,206 21,488 22,403 24,152 26,850 11,734 13,470 -79.89%
Tax 205 284 23 -910 -1,069 -4,182 -3,876 -
NP 1,411 21,772 22,426 23,242 25,781 7,552 9,594 -72.04%
-
NP to SH 1,417 21,774 22,428 23,244 25,783 7,555 9,597 -71.96%
-
Tax Rate -17.00% -1.32% -0.10% 3.77% 3.98% 35.64% 28.78% -
Total Cost 8,817 -10,127 -10,165 -9,358 -8,838 13,325 13,105 -23.16%
-
Net Worth 94,500 94,500 97,299 97,299 96,599 75,600 77,000 14.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 94,500 94,500 97,299 97,299 96,599 75,600 77,000 14.58%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.80% 186.96% 182.91% 167.40% 152.16% 36.17% 42.27% -
ROE 1.50% 23.04% 23.05% 23.89% 26.69% 9.99% 12.46% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.61 16.64 17.52 19.83 24.20 29.82 32.43 -41.14%
EPS 2.02 31.11 32.04 33.21 36.83 10.79 13.71 -72.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.35 1.39 1.39 1.38 1.08 1.10 14.58%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.25 16.22 17.08 19.34 23.60 29.08 31.62 -41.13%
EPS 1.97 30.33 31.24 32.38 35.92 10.52 13.37 -72.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3164 1.3164 1.3554 1.3554 1.3456 1.0531 1.0726 14.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.74 0.96 1.06 1.00 0.85 0.95 0.80 -
P/RPS 5.06 5.77 6.05 5.04 3.51 3.19 2.47 61.08%
P/EPS 36.56 3.09 3.31 3.01 2.31 8.80 5.84 238.54%
EY 2.74 32.40 30.23 33.21 43.33 11.36 17.14 -70.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.71 0.76 0.72 0.62 0.88 0.73 -17.15%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 21/11/14 27/08/14 23/05/14 28/02/14 29/11/13 23/08/13 -
Price 0.73 0.83 1.03 1.04 0.77 0.82 0.88 -
P/RPS 5.00 4.99 5.88 5.24 3.18 2.75 2.71 50.26%
P/EPS 36.06 2.67 3.21 3.13 2.09 7.60 6.42 214.98%
EY 2.77 37.48 31.11 31.93 47.83 13.16 15.58 -68.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.74 0.75 0.56 0.76 0.80 -22.99%

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