[MENTIGA] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -184.96%
YoY- -125.73%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 25,624 16,232 28,388 5,420 34,588 4,300 2,136 51.24%
PBT 15,624 15,184 18,156 -5,524 21,732 -9,072 -5,872 -
Tax -2,360 -1,268 -716 0 -276 0 0 -
NP 13,264 13,916 17,440 -5,524 21,456 -9,072 -5,872 -
-
NP to SH 13,264 13,916 17,440 -5,520 21,456 -9,072 -5,872 -
-
Tax Rate 15.10% 8.35% 3.94% - 1.27% - - -
Total Cost 12,360 2,316 10,948 10,944 13,132 13,372 8,008 7.49%
-
Net Worth 76,300 67,900 52,176 49,799 49,800 31,799 22,768 22.30%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 76,300 67,900 52,176 49,799 49,800 31,799 22,768 22.30%
NOSH 70,000 70,000 59,972 60,000 60,000 60,000 59,918 2.62%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 51.76% 85.73% 61.43% -101.92% 62.03% -210.98% -274.91% -
ROE 17.38% 20.49% 33.43% -11.08% 43.08% -28.53% -25.79% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.61 23.19 47.34 9.03 57.65 7.17 3.56 47.41%
EPS 18.96 19.88 29.08 -9.20 35.76 -15.12 -9.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.97 0.87 0.83 0.83 0.53 0.38 19.18%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 35.69 22.61 39.54 7.55 48.18 5.99 2.98 51.20%
EPS 18.48 19.38 24.29 -7.69 29.89 -12.64 -8.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0628 0.9458 0.7268 0.6937 0.6937 0.443 0.3172 22.30%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.735 0.67 0.63 0.74 0.35 0.90 0.99 -
P/RPS 2.01 2.89 1.33 8.19 0.61 12.56 27.77 -35.41%
P/EPS 3.88 3.37 2.17 -8.04 0.98 -5.95 -10.10 -
EY 25.78 29.67 46.16 -12.43 102.17 -16.80 -9.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.72 0.89 0.42 1.70 2.61 -20.26%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/04/13 24/04/12 27/04/11 26/05/10 28/04/09 29/05/08 29/05/07 -
Price 0.74 0.69 0.64 0.49 0.60 1.00 0.90 -
P/RPS 2.02 2.98 1.35 5.42 1.04 13.95 25.25 -34.33%
P/EPS 3.91 3.47 2.20 -5.33 1.68 -6.61 -9.18 -
EY 25.61 28.81 45.44 -18.78 59.60 -15.12 -10.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.71 0.74 0.59 0.72 1.89 2.37 -18.77%

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