[MENTIGA] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -315.84%
YoY- -2365.07%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 26,493 14,761 11,184 14,929 15,017 15,889 13,214 12.28%
PBT -13,562 -18,521 -18,990 1,491 4,065 3,234 1,150 -
Tax 1,139 0 120 -660 -1,024 498 386 19.75%
NP -12,423 -18,521 -18,870 831 3,041 3,732 1,536 -
-
NP to SH -12,419 -18,518 -18,868 833 3,041 3,732 1,538 -
-
Tax Rate - - - 44.27% 25.19% -15.40% -33.57% -
Total Cost 38,916 33,282 30,054 14,098 11,976 12,157 11,678 22.20%
-
Net Worth 231,160 178,754 203,162 187,369 181,999 134,399 129,500 10.13%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 231,160 178,754 203,162 187,369 181,999 134,399 129,500 10.13%
NOSH 71,789 71,789 70,000 70,000 70,000 70,000 70,000 0.42%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -46.89% -125.47% -168.72% 5.57% 20.25% 23.49% 11.62% -
ROE -5.37% -10.36% -9.29% 0.44% 1.67% 2.78% 1.19% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 36.90 20.56 15.58 20.80 21.45 22.70 18.88 11.81%
EPS -17.30 -25.80 -26.29 1.16 4.34 5.33 2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 2.49 2.83 2.61 2.60 1.92 1.85 9.67%
Adjusted Per Share Value based on latest NOSH - 70,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 36.90 20.56 15.58 20.80 20.92 22.13 18.41 12.28%
EPS -17.30 -25.80 -26.28 1.16 4.24 5.20 2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 2.49 2.83 2.61 2.5352 1.8722 1.8039 10.13%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.70 0.565 0.65 0.60 0.50 0.46 0.66 -
P/RPS 1.90 2.75 4.17 2.89 2.33 2.03 3.50 -9.67%
P/EPS -4.05 -2.19 -2.47 51.71 11.51 8.63 30.04 -
EY -24.71 -45.65 -40.43 1.93 8.69 11.59 3.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.23 0.23 0.19 0.24 0.36 -7.87%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 23/02/23 24/02/22 16/03/21 28/02/20 22/02/19 23/02/18 -
Price 0.66 0.525 0.70 0.79 0.45 0.45 0.57 -
P/RPS 1.79 2.55 4.49 3.80 2.10 1.98 3.02 -8.34%
P/EPS -3.82 -2.04 -2.66 68.08 10.36 8.44 25.94 -
EY -26.21 -49.13 -37.55 1.47 9.65 11.85 3.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.21 0.25 0.30 0.17 0.23 0.31 -7.04%

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