[MENTIGA] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 151.36%
YoY- -57.06%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 14,929 15,017 15,889 13,214 12,685 10,518 10,228 6.49%
PBT 1,491 4,065 3,234 1,150 788 558 1,206 3.59%
Tax -660 -1,024 498 386 2,790 1,660 -569 2.50%
NP 831 3,041 3,732 1,536 3,578 2,218 637 4.52%
-
NP to SH 833 3,041 3,732 1,538 3,582 2,221 637 4.56%
-
Tax Rate 44.27% 25.19% -15.40% -33.57% -354.06% -297.49% 47.18% -
Total Cost 14,098 11,976 12,157 11,678 9,107 8,300 9,591 6.62%
-
Net Worth 187,369 181,999 134,399 129,500 132,299 129,500 94,500 12.07%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 187,369 181,999 134,399 129,500 132,299 129,500 94,500 12.07%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 5.57% 20.25% 23.49% 11.62% 28.21% 21.09% 6.23% -
ROE 0.44% 1.67% 2.78% 1.19% 2.71% 1.72% 0.67% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 20.80 21.45 22.70 18.88 18.12 15.03 14.61 6.05%
EPS 1.16 4.34 5.33 2.19 5.12 3.17 0.91 4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.60 1.92 1.85 1.89 1.85 1.35 11.60%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 20.80 20.92 22.13 18.41 17.67 14.65 14.25 6.50%
EPS 1.16 4.24 5.20 2.14 4.99 3.09 0.89 4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.61 2.5352 1.8722 1.8039 1.8429 1.8039 1.3164 12.07%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.60 0.50 0.46 0.66 0.50 0.61 0.74 -
P/RPS 2.89 2.33 2.03 3.50 2.76 4.06 5.06 -8.90%
P/EPS 51.71 11.51 8.63 30.04 9.77 19.23 81.32 -7.26%
EY 1.93 8.69 11.59 3.33 10.23 5.20 1.23 7.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.24 0.36 0.26 0.33 0.55 -13.51%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 16/03/21 28/02/20 22/02/19 23/02/18 24/02/17 26/02/16 17/02/15 -
Price 0.79 0.45 0.45 0.57 0.625 0.56 0.73 -
P/RPS 3.80 2.10 1.98 3.02 3.45 3.73 5.00 -4.46%
P/EPS 68.08 10.36 8.44 25.94 12.21 17.65 80.22 -2.69%
EY 1.47 9.65 11.85 3.85 8.19 5.67 1.25 2.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.17 0.23 0.31 0.33 0.30 0.54 -9.32%

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