[MENTIGA] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 70.47%
YoY- -111.34%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 20,877 16,936 20,652 5,832 19,949 23,318 16,726 3.76%
PBT 11,734 8,645 1,467 -684 7,528 9,240 7,185 8.51%
Tax -4,182 -1,268 -2,374 -164 -158 -1,781 -233 61.73%
NP 7,552 7,377 -907 -848 7,370 7,459 6,952 1.38%
-
NP to SH 7,555 7,382 -899 -836 7,370 7,459 6,952 1.39%
-
Tax Rate 35.64% 14.67% 161.83% - 2.10% 19.27% 3.24% -
Total Cost 13,325 9,559 21,559 6,680 12,579 15,859 9,774 5.29%
-
Net Worth 75,600 70,000 51,650 52,750 48,053 40,800 32,400 15.15%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 1,400 - 1,199 - - - -
Div Payout % - 18.97% - 0.00% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 75,600 70,000 51,650 52,750 48,053 40,800 32,400 15.15%
NOSH 70,000 70,000 60,058 62,058 60,067 60,000 59,999 2.60%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 36.17% 43.56% -4.39% -14.54% 36.94% 31.99% 41.56% -
ROE 9.99% 10.55% -1.74% -1.58% 15.34% 18.28% 21.46% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 29.82 24.19 34.39 9.40 33.21 38.86 27.88 1.12%
EPS 10.79 10.55 -1.50 -1.35 12.27 12.43 11.59 -1.18%
DPS 0.00 2.00 0.00 1.93 0.00 0.00 0.00 -
NAPS 1.08 1.00 0.86 0.85 0.80 0.68 0.54 12.23%
Adjusted Per Share Value based on latest NOSH - 62,058
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 29.08 23.59 28.77 8.12 27.79 32.48 23.30 3.75%
EPS 10.52 10.28 -1.25 -1.16 10.27 10.39 9.68 1.39%
DPS 0.00 1.95 0.00 1.67 0.00 0.00 0.00 -
NAPS 1.0531 0.9751 0.7195 0.7348 0.6694 0.5683 0.4513 15.15%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.95 0.80 0.62 0.65 0.60 0.57 0.99 -
P/RPS 3.19 3.31 1.80 6.92 1.81 1.47 3.55 -1.76%
P/EPS 8.80 7.59 -41.42 -48.25 4.89 4.59 8.54 0.50%
EY 11.36 13.18 -2.41 -2.07 20.45 21.81 11.70 -0.48%
DY 0.00 2.50 0.00 2.97 0.00 0.00 0.00 -
P/NAPS 0.88 0.80 0.72 0.76 0.75 0.84 1.83 -11.47%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 29/11/12 28/10/11 30/11/10 24/11/09 11/11/08 29/11/07 -
Price 0.82 0.77 0.625 0.80 0.64 0.90 1.00 -
P/RPS 2.75 3.18 1.82 8.51 1.93 2.32 3.59 -4.34%
P/EPS 7.60 7.30 -41.75 -59.39 5.22 7.24 8.63 -2.09%
EY 13.16 13.70 -2.39 -1.68 19.17 13.81 11.59 2.13%
DY 0.00 2.60 0.00 2.42 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.73 0.94 0.80 1.32 1.85 -13.76%

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