[MNC] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 73.94%
YoY- 74.71%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 16,779 17,081 16,834 16,700 11,004 10,449 10,290 38.41%
PBT -265 -361 -602 -528 -2,026 -1,658 -2,338 -76.48%
Tax 0 0 0 0 0 0 0 -
NP -265 -361 -602 -528 -2,026 -1,658 -2,338 -76.48%
-
NP to SH -265 -361 -602 -528 -2,026 -1,658 -2,338 -76.48%
-
Tax Rate - - - - - - - -
Total Cost 17,044 17,442 17,436 17,228 13,030 12,107 12,628 22.06%
-
Net Worth 12,246 12,082 12,134 12,332 12,494 13,231 13,311 -5.39%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 12,246 12,082 12,134 12,332 12,494 13,231 13,311 -5.39%
NOSH 94,642 93,448 94,062 94,285 94,509 94,242 94,274 0.25%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1.58% -2.12% -3.58% -3.16% -18.41% -15.87% -22.72% -
ROE -2.16% -2.99% -4.96% -4.28% -16.22% -12.54% -17.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.73 18.28 17.90 17.71 11.64 11.09 10.91 38.10%
EPS -0.28 -0.39 -0.64 -0.56 -2.14 -1.76 -2.48 -76.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1294 0.1293 0.129 0.1308 0.1322 0.1404 0.1412 -5.63%
Adjusted Per Share Value based on latest NOSH - 94,285
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.06 7.19 7.08 7.03 4.63 4.40 4.33 38.40%
EPS -0.11 -0.15 -0.25 -0.22 -0.85 -0.70 -0.98 -76.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0515 0.0508 0.051 0.0519 0.0526 0.0557 0.056 -5.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.07 0.14 0.10 0.30 0.12 0.12 -
P/RPS 0.39 0.38 0.78 0.56 2.58 1.08 1.10 -49.81%
P/EPS -25.00 -18.10 -21.88 -17.86 -13.99 -6.82 -4.84 197.91%
EY -4.00 -5.52 -4.57 -5.60 -7.15 -14.67 -20.67 -66.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 1.09 0.76 2.27 0.85 0.85 -26.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 11/11/09 13/08/09 14/05/09 12/02/09 13/11/08 28/08/08 -
Price 0.07 0.09 0.09 0.19 0.15 0.09 0.09 -
P/RPS 0.39 0.49 0.50 1.07 1.29 0.81 0.82 -38.98%
P/EPS -25.00 -23.28 -14.06 -33.93 -7.00 -5.11 -3.63 260.71%
EY -4.00 -4.30 -7.11 -2.95 -14.29 -19.56 -27.56 -72.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 0.70 1.45 1.13 0.64 0.64 -10.68%

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