[MENTIGA] YoY TTM Result on 31-Mar-2016 [#1]

Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -320.96%
YoY- -183.54%
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 15,960 12,756 13,219 3,768 14,684 13,884 22,665 -5.67%
PBT 1,947 -66 2,125 -6,579 5,278 24,152 12,602 -26.73%
Tax 499 400 2,810 1,664 596 -910 -3,640 -
NP 2,446 334 4,935 -4,915 5,874 23,242 8,962 -19.45%
-
NP to SH 2,446 336 4,939 -4,912 5,880 23,244 8,965 -19.45%
-
Tax Rate -25.63% - -132.24% - -11.29% 3.77% 28.88% -
Total Cost 13,514 12,422 8,284 8,683 8,810 -9,358 13,703 -0.23%
-
Net Worth 135,681 128,100 131,599 127,400 100,099 97,299 76,300 10.06%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 135,681 128,100 131,599 127,400 100,099 97,299 76,300 10.06%
NOSH 70,000 70,000 70,000 70,000 70,000 70,000 70,000 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 15.33% 2.62% 37.33% -130.44% 40.00% 167.40% 39.54% -
ROE 1.80% 0.26% 3.75% -3.86% 5.87% 23.89% 11.75% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 22.23 18.22 18.88 5.38 20.98 19.83 32.38 -6.07%
EPS 3.41 0.48 7.06 -7.02 8.40 33.21 12.81 -19.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.83 1.88 1.82 1.43 1.39 1.09 9.60%
Adjusted Per Share Value based on latest NOSH - 70,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 22.23 17.77 18.41 5.25 20.45 19.34 31.57 -5.67%
EPS 3.41 0.47 6.88 -6.84 8.19 32.38 12.49 -19.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.7844 1.8332 1.7747 1.3944 1.3554 1.0628 10.06%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.575 0.57 0.655 0.57 0.715 1.00 0.735 -
P/RPS 2.59 3.13 3.47 10.59 3.41 5.04 2.27 2.22%
P/EPS 16.88 118.75 9.28 -8.12 8.51 3.01 5.74 19.68%
EY 5.93 0.84 10.77 -12.31 11.75 33.21 17.42 -16.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.35 0.31 0.50 0.72 0.67 -12.52%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 28/05/18 25/05/17 30/05/16 29/05/15 23/05/14 23/04/13 -
Price 0.58 0.515 0.74 0.52 0.70 1.04 0.74 -
P/RPS 2.61 2.83 3.92 9.66 3.34 5.24 2.29 2.20%
P/EPS 17.02 107.29 10.49 -7.41 8.33 3.13 5.78 19.71%
EY 5.87 0.93 9.53 -13.49 12.00 31.93 17.31 -16.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.39 0.29 0.49 0.75 0.68 -12.26%

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