[MENTIGA] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 6.5%
YoY- 5.7%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 18,385 10,659 14,657 23,849 22,305 13,000 5,728 21.44%
PBT 5,612 -5,847 6,661 9,692 10,497 21,969 -19,321 -
Tax -1,158 -1,571 -164 -314 -1,625 -233 112 -
NP 4,454 -7,418 6,497 9,378 8,872 21,736 -19,209 -
-
NP to SH 4,459 -7,398 6,497 9,378 8,872 21,736 -18,805 -
-
Tax Rate 20.63% - 2.46% 3.24% 15.48% 1.06% - -
Total Cost 13,931 18,077 8,160 14,471 13,433 -8,736 24,937 -9.24%
-
Net Worth 64,400 47,284 50,992 44,399 34,192 19,789 -69,372 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,400 - 1,199 - - - - -
Div Payout % 31.40% - 18.47% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 64,400 47,284 50,992 44,399 34,192 19,789 -69,372 -
NOSH 70,000 59,854 59,990 59,999 59,986 47,119 37,498 10.95%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 24.23% -69.59% 44.33% 39.32% 39.78% 167.20% -335.35% -
ROE 6.92% -15.65% 12.74% 21.12% 25.95% 109.83% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 26.26 17.81 24.43 39.75 37.18 27.59 15.28 9.44%
EPS 6.36 -12.36 10.83 15.63 14.79 46.13 -50.15 -
DPS 2.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.79 0.85 0.74 0.57 0.42 -1.85 -
Adjusted Per Share Value based on latest NOSH - 60,043
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 25.61 14.85 20.42 33.22 31.07 18.11 7.98 21.44%
EPS 6.21 -10.31 9.05 13.06 12.36 30.28 -26.19 -
DPS 1.95 0.00 1.67 0.00 0.00 0.00 0.00 -
NAPS 0.8971 0.6587 0.7103 0.6185 0.4763 0.2757 -0.9663 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.72 0.62 0.60 0.35 0.84 1.01 0.22 -
P/RPS 2.74 3.48 2.46 0.88 2.26 3.66 1.44 11.31%
P/EPS 11.30 -5.02 5.54 2.24 5.68 2.19 -0.44 -
EY 8.85 -19.94 18.05 44.66 17.61 45.67 -227.95 -
DY 2.78 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.71 0.47 1.47 2.40 0.00 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 24/02/10 27/02/09 19/02/08 28/02/07 02/03/06 -
Price 0.75 0.69 0.60 0.68 0.93 0.96 0.22 -
P/RPS 2.86 3.87 2.46 1.71 2.50 3.48 1.44 12.11%
P/EPS 11.77 -5.58 5.54 4.35 6.29 2.08 -0.44 -
EY 8.49 -17.91 18.05 22.99 15.90 48.05 -227.95 -
DY 2.67 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.87 0.71 0.92 1.63 2.29 0.00 -

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