[MNC] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -81.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 16,551 12,422 7,084 2,892 12,355 9,173 60.21%
PBT 3,069 3,229 1,921 486 2,625 1,877 48.09%
Tax 172 -78 -78 0 -52 -52 -
NP 3,241 3,151 1,843 486 2,573 1,825 58.19%
-
NP to SH 3,241 3,151 1,843 486 2,625 1,877 54.68%
-
Tax Rate -5.60% 2.42% 4.06% 0.00% 1.98% 2.77% -
Total Cost 13,310 9,271 5,241 2,406 9,782 7,348 60.71%
-
Net Worth 14,271 0 0 0 159,940 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 14,271 0 0 0 159,940 0 -
NOSH 77,019 43,055 33,631 2,238 73,735 41,343 64.36%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 19.58% 25.37% 26.02% 16.80% 20.83% 19.90% -
ROE 22.71% 0.00% 0.00% 0.00% 1.64% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 21.49 28.85 21.06 129.19 16.76 22.19 -2.52%
EPS 6.48 8.27 5.48 21.71 3.56 4.54 32.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1853 0.00 0.00 0.00 2.1691 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,238
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.97 5.23 2.98 1.22 5.20 3.86 60.31%
EPS 1.37 1.33 0.78 0.20 1.11 0.79 55.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.00 0.00 0.00 0.6738 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/12/05 - - - - - -
Price 0.58 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.70 0.00 0.00 0.00 0.00 0.00 -
P/EPS 13.78 0.00 0.00 0.00 0.00 0.00 -
EY 7.26 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 20/02/06 20/10/05 - - - - -
Price 0.39 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.81 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.27 0.00 0.00 0.00 0.00 0.00 -
EY 10.79 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 0.00 0.00 0.00 0.00 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