[MNC] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -343.54%
YoY- -249.17%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 14,296 13,124 15,092 15,184 15,708 14,540 13,739 2.68%
PBT -2,964 -3,228 -579 -238 98 100 -1,394 65.42%
Tax 0 0 0 0 0 0 -4 -
NP -2,964 -3,228 -579 -238 98 100 -1,398 65.11%
-
NP to SH -2,964 -3,228 -579 -238 98 100 -1,398 65.11%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 17,260 16,352 15,671 15,422 15,610 14,440 15,137 9.15%
-
Net Worth 8,750 9,484 10,164 10,617 11,279 9,566 10,828 -13.25%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 8,750 9,484 10,164 10,617 11,279 9,566 10,828 -13.25%
NOSH 94,394 94,941 93,770 94,210 97,999 83,333 94,489 -0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -20.73% -24.60% -3.84% -1.57% 0.62% 0.69% -10.18% -
ROE -33.87% -34.03% -5.70% -2.25% 0.87% 1.05% -12.91% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.14 13.82 16.09 16.12 16.03 17.45 14.54 2.73%
EPS -3.14 -3.40 -0.61 -0.25 0.10 0.12 -1.48 65.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.0999 0.1084 0.1127 0.1151 0.1148 0.1146 -13.19%
Adjusted Per Share Value based on latest NOSH - 95,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.02 5.53 6.36 6.40 6.62 6.13 5.79 2.63%
EPS -1.25 -1.36 -0.24 -0.10 0.04 0.04 -0.59 65.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0369 0.04 0.0428 0.0447 0.0475 0.0403 0.0456 -13.17%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.16 0.17 0.11 0.095 0.09 0.09 0.08 -
P/RPS 1.06 1.23 0.68 0.59 0.56 0.52 0.55 54.93%
P/EPS -5.10 -5.00 -17.81 -37.50 90.00 75.00 -5.41 -3.86%
EY -19.63 -20.00 -5.61 -2.67 1.11 1.33 -18.49 4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.70 1.01 0.84 0.78 0.78 0.70 82.89%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 30/05/12 24/02/12 10/11/11 25/08/11 25/05/11 24/02/11 -
Price 0.14 0.16 0.22 0.14 0.11 0.08 0.09 -
P/RPS 0.92 1.16 1.37 0.87 0.69 0.46 0.62 30.12%
P/EPS -4.46 -4.71 -35.63 -55.26 110.00 66.67 -6.08 -18.67%
EY -22.43 -21.25 -2.81 -1.81 0.91 1.50 -16.44 23.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.60 2.03 1.24 0.96 0.70 0.79 54.07%

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