[MNC] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -142.6%
YoY- 58.58%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 13,934 14,296 13,124 15,092 15,184 15,708 14,540 -2.79%
PBT -3,082 -2,964 -3,228 -579 -238 98 100 -
Tax 0 0 0 0 0 0 0 -
NP -3,082 -2,964 -3,228 -579 -238 98 100 -
-
NP to SH -3,082 -2,964 -3,228 -579 -238 98 100 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 17,017 17,260 16,352 15,671 15,422 15,610 14,440 11.53%
-
Net Worth 7,926 8,750 9,484 10,164 10,617 11,279 9,566 -11.75%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 7,926 8,750 9,484 10,164 10,617 11,279 9,566 -11.75%
NOSH 94,367 94,394 94,941 93,770 94,210 97,999 83,333 8.61%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -22.12% -20.73% -24.60% -3.84% -1.57% 0.62% 0.69% -
ROE -38.89% -33.87% -34.03% -5.70% -2.25% 0.87% 1.05% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.77 15.14 13.82 16.09 16.12 16.03 17.45 -10.49%
EPS -3.27 -3.14 -3.40 -0.61 -0.25 0.10 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.084 0.0927 0.0999 0.1084 0.1127 0.1151 0.1148 -18.75%
Adjusted Per Share Value based on latest NOSH - 93,571
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.86 6.01 5.52 6.35 6.39 6.61 6.12 -2.84%
EPS -1.30 -1.25 -1.36 -0.24 -0.10 0.04 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0368 0.0399 0.0428 0.0447 0.0475 0.0402 -11.76%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.15 0.16 0.17 0.11 0.095 0.09 0.09 -
P/RPS 1.02 1.06 1.23 0.68 0.59 0.56 0.52 56.50%
P/EPS -4.59 -5.10 -5.00 -17.81 -37.50 90.00 75.00 -
EY -21.78 -19.63 -20.00 -5.61 -2.67 1.11 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.73 1.70 1.01 0.84 0.78 0.78 73.71%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 30/05/12 24/02/12 10/11/11 25/08/11 25/05/11 -
Price 0.12 0.14 0.16 0.22 0.14 0.11 0.08 -
P/RPS 0.81 0.92 1.16 1.37 0.87 0.69 0.46 45.67%
P/EPS -3.67 -4.46 -4.71 -35.63 -55.26 110.00 66.67 -
EY -27.22 -22.43 -21.25 -2.81 -1.81 0.91 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.51 1.60 2.03 1.24 0.96 0.70 60.79%

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