[MNC] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
14-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -13.42%
YoY- -67.44%
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,735 9,854 8,710 5,589 3,186 16,551 12,422 -73.11%
PBT -300 -1,577 259 603 704 3,069 3,229 -
Tax 0 31 31 -3 -11 172 -78 -
NP -300 -1,546 290 600 693 3,241 3,151 -
-
NP to SH -300 -1,546 290 600 693 3,241 3,151 -
-
Tax Rate - - -11.97% 0.50% 1.56% -5.60% 2.42% -
Total Cost 2,035 11,400 8,420 4,989 2,493 13,310 9,271 -63.64%
-
Net Worth 15,440 15,959 17,652 18,000 18,321 14,271 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 15,440 15,959 17,652 18,000 18,321 14,271 0 -
NOSH 93,750 94,268 93,548 93,750 94,931 77,019 43,055 68.07%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -17.29% -15.69% 3.33% 10.74% 21.75% 19.58% 25.37% -
ROE -1.94% -9.69% 1.64% 3.33% 3.78% 22.71% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.85 10.45 9.31 5.96 3.36 21.49 28.85 -84.00%
EPS -0.32 -1.64 0.31 0.64 0.73 6.48 8.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1647 0.1693 0.1887 0.192 0.193 0.1853 0.00 -
Adjusted Per Share Value based on latest NOSH - 92,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.73 4.15 3.67 2.35 1.34 6.97 5.23 -73.12%
EPS -0.13 -0.65 0.12 0.25 0.29 1.37 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.0672 0.0744 0.0758 0.0772 0.0601 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - -
Price 0.22 0.25 0.28 0.31 0.44 0.58 0.00 -
P/RPS 11.89 2.39 3.01 5.20 13.11 2.70 0.00 -
P/EPS -68.75 -15.24 90.32 48.44 60.27 13.78 0.00 -
EY -1.45 -6.56 1.11 2.06 1.66 7.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.48 1.48 1.61 2.28 3.13 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 16/05/07 14/02/07 10/11/06 14/08/06 08/05/06 20/02/06 20/10/05 -
Price 0.25 0.23 0.25 0.28 0.37 0.39 0.00 -
P/RPS 13.51 2.20 2.69 4.70 11.02 1.81 0.00 -
P/EPS -78.13 -14.02 80.65 43.75 50.68 9.27 0.00 -
EY -1.28 -7.13 1.24 2.29 1.97 10.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.36 1.32 1.46 1.92 2.10 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