[MENTIGA] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -24.59%
YoY- -23.53%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 14,542 12,777 11,609 18,673 17,926 19,858 6,534 14.24%
PBT 1,948 3,140 1,972 9,120 10,130 6,086 -3,665 -
Tax -113 -221 -1,532 -2,304 -1,217 -1,070 0 -
NP 1,834 2,918 440 6,816 8,913 5,016 -3,665 -
-
NP to SH 1,834 2,918 440 6,816 8,913 5,016 -3,649 -
-
Tax Rate 5.80% 7.04% 77.69% 25.26% 12.01% 17.58% - -
Total Cost 12,708 9,858 11,169 11,857 9,013 14,842 10,199 3.73%
-
Net Worth 130,200 96,599 94,500 75,600 70,000 51,600 50,795 16.96%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 130,200 96,599 94,500 75,600 70,000 51,600 50,795 16.96%
NOSH 70,000 70,000 70,000 70,000 70,000 60,000 59,759 2.66%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.62% 22.84% 3.79% 36.50% 49.72% 25.26% -56.09% -
ROE 1.41% 3.02% 0.47% 9.02% 12.73% 9.72% -7.18% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.78 18.25 16.58 26.68 25.61 33.10 10.93 11.29%
EPS 2.63 4.17 0.63 9.73 12.73 8.36 -6.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.38 1.35 1.08 1.00 0.86 0.85 13.92%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 20.26 17.80 16.17 26.01 24.97 27.66 9.10 14.25%
EPS 2.56 4.07 0.61 9.49 12.42 6.99 -5.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8137 1.3456 1.3164 1.0531 0.9751 0.7188 0.7076 16.96%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.57 0.52 0.96 0.95 0.80 0.62 0.65 -
P/RPS 2.74 2.85 5.79 3.56 3.12 1.87 5.94 -12.08%
P/EPS 21.75 12.47 152.73 9.76 6.28 7.42 -10.64 -
EY 4.60 8.02 0.65 10.25 15.92 13.48 -9.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.71 0.88 0.80 0.72 0.76 -13.87%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 27/11/15 21/11/14 29/11/13 29/11/12 28/10/11 30/11/10 -
Price 0.53 0.625 0.83 0.82 0.77 0.625 0.80 -
P/RPS 2.55 3.42 5.00 3.07 3.01 1.89 7.32 -16.10%
P/EPS 20.22 14.99 132.05 8.42 6.05 7.48 -13.10 -
EY 4.95 6.67 0.76 11.87 16.54 13.38 -7.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.45 0.61 0.76 0.77 0.73 0.94 -18.26%

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