[MENTIGA] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -11.25%
YoY- 215.59%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 14,657 23,849 22,305 13,000 5,728 21,539 4,116 23.55%
PBT 6,661 9,692 10,497 21,969 -19,321 3,921 -19,650 -
Tax -164 -314 -1,625 -233 112 -1,468 33,237 -
NP 6,497 9,378 8,872 21,736 -19,209 2,453 13,587 -11.56%
-
NP to SH 6,497 9,378 8,872 21,736 -18,805 2,453 13,587 -11.56%
-
Tax Rate 2.46% 3.24% 15.48% 1.06% - 37.44% - -
Total Cost 8,160 14,471 13,433 -8,736 24,937 19,086 -9,471 -
-
Net Worth 50,992 44,399 34,192 19,789 -69,372 -50,983 -55,102 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,199 - - - - - - -
Div Payout % 18.47% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 50,992 44,399 34,192 19,789 -69,372 -50,983 -55,102 -
NOSH 59,990 59,999 59,986 47,119 37,498 37,487 37,741 8.02%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 44.33% 39.32% 39.78% 167.20% -335.35% 11.39% 330.10% -
ROE 12.74% 21.12% 25.95% 109.83% 0.00% 0.00% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 24.43 39.75 37.18 27.59 15.28 57.46 10.91 14.36%
EPS 10.83 15.63 14.79 46.13 -50.15 6.54 36.23 -18.21%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.74 0.57 0.42 -1.85 -1.36 -1.46 -
Adjusted Per Share Value based on latest NOSH - 47,111
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.42 33.22 31.07 18.11 7.98 30.00 5.73 23.56%
EPS 9.05 13.06 12.36 30.28 -26.19 3.42 18.93 -11.56%
DPS 1.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7103 0.6185 0.4763 0.2757 -0.9663 -0.7102 -0.7676 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.60 0.35 0.84 1.01 0.22 0.22 0.22 -
P/RPS 2.46 0.88 2.26 3.66 1.44 0.38 2.02 3.33%
P/EPS 5.54 2.24 5.68 2.19 -0.44 3.36 0.61 44.39%
EY 18.05 44.66 17.61 45.67 -227.95 29.74 163.64 -30.72%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.47 1.47 2.40 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 27/02/09 19/02/08 28/02/07 02/03/06 23/02/05 25/02/04 -
Price 0.60 0.68 0.93 0.96 0.22 0.22 0.22 -
P/RPS 2.46 1.71 2.50 3.48 1.44 0.38 2.02 3.33%
P/EPS 5.54 4.35 6.29 2.08 -0.44 3.36 0.61 44.39%
EY 18.05 22.99 15.90 48.05 -227.95 29.74 163.64 -30.72%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.92 1.63 2.29 0.00 0.00 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