[MNC] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -83.64%
YoY- -3124.49%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,626 13,539 10,451 7,148 3,281 15,092 11,388 -62.36%
PBT -708 -3,848 -2,312 -1,482 -807 -579 -179 149.89%
Tax 0 0 0 0 0 0 0 -
NP -708 -3,848 -2,312 -1,482 -807 -579 -179 149.89%
-
NP to SH -708 -3,848 -2,312 -1,482 -807 -579 -179 149.89%
-
Tax Rate - - - - - - - -
Total Cost 3,334 17,387 12,763 8,630 4,088 15,671 11,567 -56.33%
-
Net Worth 5,682 6,400 7,926 8,750 9,484 10,164 10,617 -34.05%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 5,682 6,400 7,926 8,750 9,484 10,164 10,617 -34.05%
NOSH 94,400 94,545 94,367 94,394 94,941 93,770 94,210 0.13%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -26.96% -28.42% -22.12% -20.73% -24.60% -3.84% -1.57% -
ROE -12.46% -60.12% -29.17% -16.94% -8.51% -5.70% -1.69% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.78 14.32 11.07 7.57 3.46 16.09 12.09 -62.43%
EPS -0.75 -4.07 -2.45 -1.57 -0.85 -0.61 -0.19 149.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0602 0.0677 0.084 0.0927 0.0999 0.1084 0.1127 -34.14%
Adjusted Per Share Value based on latest NOSH - 95,070
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.10 5.70 4.40 3.01 1.38 6.35 4.79 -62.46%
EPS -0.30 -1.62 -0.97 -0.62 -0.34 -0.24 -0.08 141.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0239 0.0269 0.0333 0.0368 0.0399 0.0428 0.0447 -34.09%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.19 0.12 0.15 0.16 0.17 0.11 0.095 -
P/RPS 6.83 0.84 1.35 2.11 4.92 0.68 0.79 320.68%
P/EPS -25.33 -2.95 -6.12 -10.19 -20.00 -17.81 -50.00 -36.42%
EY -3.95 -33.92 -16.33 -9.81 -5.00 -5.61 -2.00 57.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 1.77 1.79 1.73 1.70 1.01 0.84 141.68%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 21/02/13 22/11/12 28/08/12 30/05/12 24/02/12 10/11/11 -
Price 0.285 0.10 0.12 0.14 0.16 0.22 0.14 -
P/RPS 10.25 0.70 1.08 1.85 4.63 1.37 1.16 326.84%
P/EPS -38.00 -2.46 -4.90 -8.92 -18.82 -35.63 -73.68 -35.66%
EY -2.63 -40.70 -20.42 -11.21 -5.31 -2.81 -1.36 55.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.73 1.48 1.43 1.51 1.60 2.03 1.24 143.93%

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