[MENTIGA] YoY Annualized Quarter 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- 278.27%
YoY- 182.46%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 12,685 10,518 10,228 16,943 20,317 18,385 10,659 2.94%
PBT 788 558 1,206 26,849 12,492 5,612 -5,847 -
Tax 2,790 1,660 -569 -1,068 -3,367 -1,158 -1,571 -
NP 3,578 2,218 637 25,781 9,125 4,454 -7,418 -
-
NP to SH 3,582 2,221 637 25,783 9,128 4,459 -7,398 -
-
Tax Rate -354.06% -297.49% 47.18% 3.98% 26.95% 20.63% - -
Total Cost 9,107 8,300 9,591 -8,838 11,192 13,931 18,077 -10.78%
-
Net Worth 132,299 129,500 94,500 96,599 72,799 64,400 47,284 18.68%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 1,400 - -
Div Payout % - - - - - 31.40% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 132,299 129,500 94,500 96,599 72,799 64,400 47,284 18.68%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 59,854 2.64%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 28.21% 21.09% 6.23% 152.16% 44.91% 24.23% -69.59% -
ROE 2.71% 1.72% 0.67% 26.69% 12.54% 6.92% -15.65% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.12 15.03 14.61 24.20 29.02 26.26 17.81 0.28%
EPS 5.12 3.17 0.91 36.83 13.04 6.36 -12.36 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.89 1.85 1.35 1.38 1.04 0.92 0.79 15.63%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.67 14.65 14.25 23.60 28.30 25.61 14.85 2.93%
EPS 4.99 3.09 0.89 35.92 12.72 6.21 -10.31 -
DPS 0.00 0.00 0.00 0.00 0.00 1.95 0.00 -
NAPS 1.8429 1.8039 1.3164 1.3456 1.0141 0.8971 0.6587 18.68%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.50 0.61 0.74 0.85 0.70 0.72 0.62 -
P/RPS 2.76 4.06 5.06 3.51 2.41 2.74 3.48 -3.78%
P/EPS 9.77 19.23 81.32 2.31 5.37 11.30 -5.02 -
EY 10.23 5.20 1.23 43.33 18.63 8.85 -19.94 -
DY 0.00 0.00 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 0.26 0.33 0.55 0.62 0.67 0.78 0.78 -16.71%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 17/02/15 28/02/14 27/02/13 28/02/12 25/02/11 -
Price 0.625 0.56 0.73 0.77 0.68 0.75 0.69 -
P/RPS 3.45 3.73 5.00 3.18 2.34 2.86 3.87 -1.89%
P/EPS 12.21 17.65 80.22 2.09 5.21 11.77 -5.58 -
EY 8.19 5.67 1.25 47.83 19.18 8.49 -17.91 -
DY 0.00 0.00 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.33 0.30 0.54 0.56 0.65 0.82 0.87 -14.90%

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