[MNC] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 133.21%
YoY- 116.67%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 13,739 13,568 13,868 14,000 16,779 17,081 16,834 -12.63%
PBT -1,394 160 210 88 -265 -361 -602 74.76%
Tax -4 0 0 0 0 0 0 -
NP -1,398 160 210 88 -265 -361 -602 75.09%
-
NP to SH -1,398 160 210 88 -265 -361 -602 75.09%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 15,137 13,408 13,658 13,912 17,044 17,442 17,436 -8.97%
-
Net Worth 10,828 12,055 12,456 14,256 12,246 12,082 12,134 -7.29%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 10,828 12,055 12,456 14,256 12,246 12,082 12,134 -7.29%
NOSH 94,489 92,307 95,454 110,000 94,642 93,448 94,062 0.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -10.18% 1.18% 1.51% 0.63% -1.58% -2.12% -3.58% -
ROE -12.91% 1.33% 1.69% 0.62% -2.16% -2.99% -4.96% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.54 14.70 14.53 12.73 17.73 18.28 17.90 -12.90%
EPS -1.48 0.17 0.22 0.08 -0.28 -0.39 -0.64 74.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1146 0.1306 0.1305 0.1296 0.1294 0.1293 0.129 -7.56%
Adjusted Per Share Value based on latest NOSH - 110,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.79 5.72 5.84 5.90 7.07 7.20 7.09 -12.59%
EPS -0.59 0.07 0.09 0.04 -0.11 -0.15 -0.25 76.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0456 0.0508 0.0525 0.0601 0.0516 0.0509 0.0511 -7.29%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.08 0.06 0.06 0.07 0.07 0.07 0.14 -
P/RPS 0.55 0.41 0.41 0.55 0.39 0.38 0.78 -20.72%
P/EPS -5.41 34.62 27.27 87.50 -25.00 -18.10 -21.88 -60.50%
EY -18.49 2.89 3.67 1.14 -4.00 -5.52 -4.57 153.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.46 0.46 0.54 0.54 0.54 1.09 -25.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 26/08/10 26/04/10 23/02/10 11/11/09 13/08/09 -
Price 0.09 0.09 0.05 0.07 0.07 0.09 0.09 -
P/RPS 0.62 0.61 0.34 0.55 0.39 0.49 0.50 15.37%
P/EPS -6.08 51.92 22.73 87.50 -25.00 -23.28 -14.06 -42.72%
EY -16.44 1.93 4.40 1.14 -4.00 -4.30 -7.11 74.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.38 0.54 0.54 0.70 0.70 8.37%

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