[MNC] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
20-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 13.98%
YoY- 67.87%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 11,178 12,744 16,551 16,562 14,168 11,568 12,355 -6.47%
PBT 1,206 2,816 3,069 4,305 3,842 1,944 2,625 -40.54%
Tax -6 -44 172 -104 -156 0 -52 -76.39%
NP 1,200 2,772 3,241 4,201 3,686 1,944 2,573 -39.94%
-
NP to SH 1,200 2,772 3,241 4,201 3,686 1,944 2,625 -40.74%
-
Tax Rate 0.50% 1.56% -5.60% 2.42% 4.06% 0.00% 1.98% -
Total Cost 9,978 9,972 13,310 12,361 10,482 9,624 9,782 1.33%
-
Net Worth 18,000 18,321 14,271 0 0 0 159,940 -76.78%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 18,000 18,321 14,271 0 0 0 159,940 -76.78%
NOSH 93,750 94,931 77,019 43,055 33,631 2,238 73,735 17.41%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.74% 21.75% 19.58% 25.37% 26.02% 16.80% 20.83% -
ROE 6.67% 15.13% 22.71% 0.00% 0.00% 0.00% 1.64% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.92 13.42 21.49 38.47 42.13 516.75 16.76 -20.37%
EPS 1.28 2.92 6.48 11.03 10.96 86.84 3.56 -49.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.193 0.1853 0.00 0.00 0.00 2.1691 -80.22%
Adjusted Per Share Value based on latest NOSH - 43,600
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 4.71 5.37 6.97 6.98 5.97 4.87 5.20 -6.40%
EPS 0.51 1.17 1.37 1.77 1.55 0.82 1.11 -40.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.0772 0.0601 0.00 0.00 0.00 0.6738 -76.78%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 - - - - -
Price 0.31 0.44 0.58 0.00 0.00 0.00 0.00 -
P/RPS 2.60 3.28 2.70 0.00 0.00 0.00 0.00 -
P/EPS 24.22 15.07 13.78 0.00 0.00 0.00 0.00 -
EY 4.13 6.64 7.26 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.28 3.13 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/08/06 08/05/06 20/02/06 20/10/05 - - - -
Price 0.28 0.37 0.39 0.00 0.00 0.00 0.00 -
P/RPS 2.35 2.76 1.81 0.00 0.00 0.00 0.00 -
P/EPS 21.88 12.67 9.27 0.00 0.00 0.00 0.00 -
EY 4.57 7.89 10.79 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.92 2.10 0.00 0.00 0.00 0.00 -

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