[MNC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2.21%
YoY- 86.92%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 10,176 6,934 3,500 16,779 12,811 8,417 4,175 81.01%
PBT 120 105 22 -265 -271 -301 -132 -
Tax 0 0 0 0 0 0 0 -
NP 120 105 22 -265 -271 -301 -132 -
-
NP to SH 120 105 22 -265 -271 -301 -132 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 10,056 6,829 3,478 17,044 13,082 8,718 4,307 75.90%
-
Net Worth 12,055 12,456 14,256 12,246 12,082 12,134 12,332 -1.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 12,055 12,456 14,256 12,246 12,082 12,134 12,332 -1.50%
NOSH 92,307 95,454 110,000 94,642 93,448 94,062 94,285 -1.40%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.18% 1.51% 0.63% -1.58% -2.12% -3.58% -3.16% -
ROE 1.00% 0.84% 0.15% -2.16% -2.24% -2.48% -1.07% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.02 7.26 3.18 17.73 13.71 8.95 4.43 83.48%
EPS 0.13 0.11 0.02 -0.28 -0.29 -0.32 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1306 0.1305 0.1296 0.1294 0.1293 0.129 0.1308 -0.10%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.28 2.92 1.47 7.06 5.39 3.54 1.76 80.73%
EPS 0.05 0.04 0.01 -0.11 -0.11 -0.13 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 0.0524 0.06 0.0515 0.0508 0.051 0.0519 -1.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.06 0.06 0.07 0.07 0.07 0.14 0.10 -
P/RPS 0.54 0.83 2.20 0.39 0.51 1.56 2.26 -61.46%
P/EPS 46.15 54.55 350.00 -25.00 -24.14 -43.75 -71.43 -
EY 2.17 1.83 0.29 -4.00 -4.14 -2.29 -1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.54 0.54 0.54 1.09 0.76 -28.42%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 26/04/10 23/02/10 11/11/09 13/08/09 14/05/09 -
Price 0.09 0.05 0.07 0.07 0.09 0.09 0.19 -
P/RPS 0.82 0.69 2.20 0.39 0.66 1.01 4.29 -66.78%
P/EPS 69.23 45.45 350.00 -25.00 -31.03 -28.13 -135.71 -
EY 1.44 2.20 0.29 -4.00 -3.22 -3.56 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.38 0.54 0.54 0.70 0.70 1.45 -39.02%

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