[MENTIGA] YoY TTM 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- -103.8%
YoY- -101.45%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 22,665 15,346 16,401 7,365 31,421 22,846 5,290 27.41%
PBT 12,602 4,869 73 -153 17,393 9,697 18,720 -6.37%
Tax -3,640 -1,296 -1,750 -95 -383 -1,625 -233 58.04%
NP 8,962 3,573 -1,677 -248 17,010 8,072 18,487 -11.35%
-
NP to SH 8,965 3,578 -1,658 -247 17,010 8,072 18,487 -11.35%
-
Tax Rate 28.88% 26.62% 2,397.26% - 2.20% 16.76% 1.24% -
Total Cost 13,703 11,773 18,078 7,613 14,411 14,774 -13,197 -
-
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 - 1,400 - - - - - -
Div Payout % - 39.13% - - - - - -
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 39.54% 23.28% -10.22% -3.37% 54.14% 35.33% 349.47% -
ROE 11.75% 5.27% -3.18% -0.50% 34.16% 25.38% 81.19% -
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 32.38 21.92 27.35 12.28 52.37 38.08 8.83 24.15%
EPS 12.81 5.11 -2.76 -0.41 28.35 13.45 30.85 -13.61%
DPS 0.00 2.00 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 31.57 21.38 22.85 10.26 43.77 31.82 7.37 27.41%
EPS 12.49 4.98 -2.31 -0.34 23.69 11.24 25.75 -11.35%
DPS 0.00 1.95 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 2.27 3.06 2.30 6.03 0.67 2.36 11.21 -23.35%
P/EPS 5.74 13.11 -22.79 -179.76 1.23 6.69 3.21 10.16%
EY 17.42 7.63 -4.39 -0.56 81.00 14.95 31.17 -9.23%
DY 0.00 2.99 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 2.29 3.15 2.34 3.99 1.15 2.63 10.19 -22.00%
P/EPS 5.78 13.50 -23.15 -119.03 2.12 7.43 2.92 12.04%
EY 17.31 7.41 -4.32 -0.84 47.25 13.45 34.28 -10.75%
DY 0.00 2.90 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