[MENTIGA] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MENTIGA] MENTIGA CORPORATION BHD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -19.76%
YoY- 315.8%
Quarter Report
Latest QR
Upcoming QR
MENTIGA's Result
MENTIGA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 14,684 13,884 22,665 15,346 16,401 7,365 31,421 -11.90%
PBT 5,278 24,152 12,602 4,869 73 -153 17,393 -18.01%
Tax 596 -910 -3,640 -1,296 -1,750 -95 -383 -
NP 5,874 23,242 8,962 3,573 -1,677 -248 17,010 -16.23%
-
NP to SH 5,880 23,244 8,965 3,578 -1,658 -247 17,010 -16.21%
-
Tax Rate -11.29% 3.77% 28.88% 26.62% 2,397.26% - 2.20% -
Total Cost 8,810 -9,358 13,703 11,773 18,078 7,613 14,411 -7.87%
-
Net Worth 100,099 97,299 76,300 67,900 52,176 49,799 49,800 12.33%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - 1,400 - - - -
Div Payout % - - - 39.13% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 100,099 97,299 76,300 67,900 52,176 49,799 49,800 12.33%
NOSH 70,000 70,000 70,000 70,000 59,972 60,000 60,000 2.60%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 40.00% 167.40% 39.54% 23.28% -10.22% -3.37% 54.14% -
ROE 5.87% 23.89% 11.75% 5.27% -3.18% -0.50% 34.16% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 20.98 19.83 32.38 21.92 27.35 12.28 52.37 -14.13%
EPS 8.40 33.21 12.81 5.11 -2.76 -0.41 28.35 -18.34%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.43 1.39 1.09 0.97 0.87 0.83 0.83 9.48%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 20.45 19.34 31.57 21.38 22.85 10.26 43.77 -11.90%
EPS 8.19 32.38 12.49 4.98 -2.31 -0.34 23.69 -16.21%
DPS 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
NAPS 1.3944 1.3554 1.0628 0.9458 0.7268 0.6937 0.6937 12.33%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.715 1.00 0.735 0.67 0.63 0.74 0.35 -
P/RPS 3.41 5.04 2.27 3.06 2.30 6.03 0.67 31.13%
P/EPS 8.51 3.01 5.74 13.11 -22.79 -179.76 1.23 38.01%
EY 11.75 33.21 17.42 7.63 -4.39 -0.56 81.00 -27.50%
DY 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
P/NAPS 0.50 0.72 0.67 0.69 0.72 0.89 0.42 2.94%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 23/05/14 23/04/13 24/04/12 27/04/11 26/05/10 28/04/09 -
Price 0.70 1.04 0.74 0.69 0.64 0.49 0.60 -
P/RPS 3.34 5.24 2.29 3.15 2.34 3.99 1.15 19.43%
P/EPS 8.33 3.13 5.78 13.50 -23.15 -119.03 2.12 25.60%
EY 12.00 31.93 17.31 7.41 -4.32 -0.84 47.25 -20.41%
DY 0.00 0.00 0.00 2.90 0.00 0.00 0.00 -
P/NAPS 0.49 0.75 0.68 0.71 0.74 0.59 0.72 -6.20%

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