[MENTIGA] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.85%
YoY- -30.72%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 20,317 18,385 10,659 14,657 23,849 22,305 13,000 7.71%
PBT 12,492 5,612 -5,847 6,661 9,692 10,497 23,660 -10.08%
Tax -3,367 -1,158 -1,571 -164 -314 -1,625 -233 56.00%
NP 9,125 4,454 -7,418 6,497 9,378 8,872 23,427 -14.52%
-
NP to SH 9,128 4,459 -7,398 6,497 9,378 8,872 23,427 -14.52%
-
Tax Rate 26.95% 20.63% - 2.46% 3.24% 15.48% 0.98% -
Total Cost 11,192 13,931 18,077 8,160 14,471 13,433 -10,427 -
-
Net Worth 72,799 64,400 47,328 50,973 44,432 34,080 19,786 24.22%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 1,400 - - - - - -
Div Payout % - 31.40% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 72,799 64,400 47,328 50,973 44,432 34,080 19,786 24.22%
NOSH 70,000 70,000 59,910 59,968 60,043 59,790 47,111 6.81%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 44.91% 24.23% -69.59% 44.33% 39.32% 39.78% 180.21% -
ROE 12.54% 6.92% -15.63% 12.75% 21.11% 26.03% 118.40% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.02 26.26 17.79 24.44 39.72 37.31 27.59 0.84%
EPS 13.04 6.37 -12.35 10.83 15.62 14.84 49.73 -19.98%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.92 0.79 0.85 0.74 0.57 0.42 16.29%
Adjusted Per Share Value based on latest NOSH - 59,968
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.30 25.61 14.85 20.42 33.22 31.07 18.11 7.71%
EPS 12.72 6.21 -10.31 9.05 13.06 12.36 32.63 -14.51%
DPS 0.00 1.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0141 0.8971 0.6593 0.71 0.6189 0.4747 0.2756 24.22%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.72 0.62 0.60 0.35 0.84 1.01 -
P/RPS 2.41 2.74 3.48 2.45 0.88 2.25 3.66 -6.72%
P/EPS 5.37 11.30 -5.02 5.54 2.24 5.66 2.03 17.58%
EY 18.63 8.85 -19.92 18.06 44.62 17.66 49.23 -14.93%
DY 0.00 2.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.78 0.78 0.71 0.47 1.47 2.40 -19.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 24/02/10 27/02/09 19/02/08 28/02/07 -
Price 0.68 0.75 0.69 0.60 0.68 0.93 0.96 -
P/RPS 2.34 2.86 3.88 2.45 1.71 2.49 3.48 -6.39%
P/EPS 5.21 11.77 -5.59 5.54 4.35 6.27 1.93 17.98%
EY 19.18 8.49 -17.90 18.06 22.97 15.96 51.80 -15.24%
DY 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.82 0.87 0.71 0.92 1.63 2.29 -18.91%

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