[MNC] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -81.93%
YoY- -50.0%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 4,219 3,635 3,563 3,242 3,434 3,500 3,968 4.18%
PBT 24 25 -1,509 15 83 22 6 152.62%
Tax 0 0 0 0 0 0 0 -
NP 24 25 -1,509 15 83 22 6 152.62%
-
NP to SH 24 25 -1,509 15 83 22 6 152.62%
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% 0.00% -
Total Cost 4,195 3,610 5,072 3,227 3,351 3,478 3,962 3.89%
-
Net Worth 9,207 9,566 10,817 9,795 12,034 14,256 7,764 12.07%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 9,207 9,566 10,817 9,795 12,034 14,256 7,764 12.07%
NOSH 80,000 83,333 94,312 75,000 92,222 110,000 60,000 21.20%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.57% 0.69% -42.35% 0.46% 2.42% 0.63% 0.15% -
ROE 0.26% 0.26% -13.95% 0.15% 0.69% 0.15% 0.08% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.27 4.36 3.78 4.32 3.72 3.18 6.61 -14.05%
EPS 0.03 0.03 -1.60 0.02 0.09 0.02 0.01 108.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1151 0.1148 0.1147 0.1306 0.1305 0.1296 0.1294 -7.52%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.77 1.53 1.50 1.36 1.44 1.47 1.67 3.96%
EPS 0.01 0.01 -0.63 0.01 0.03 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0402 0.0455 0.0412 0.0506 0.06 0.0327 11.92%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.09 0.09 0.08 0.06 0.06 0.07 0.07 -
P/RPS 1.71 2.06 2.12 1.39 1.61 2.20 1.06 37.67%
P/EPS 300.00 300.00 -5.00 300.00 66.67 350.00 700.00 -43.24%
EY 0.33 0.33 -20.00 0.33 1.50 0.29 0.14 77.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.70 0.46 0.46 0.54 0.54 27.86%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 24/02/11 25/11/10 26/08/10 26/04/10 23/02/10 -
Price 0.11 0.08 0.09 0.09 0.05 0.07 0.07 -
P/RPS 2.09 1.83 2.38 2.08 1.34 2.20 1.06 57.43%
P/EPS 366.67 266.67 -5.63 450.00 55.56 350.00 700.00 -35.09%
EY 0.27 0.38 -17.78 0.22 1.80 0.29 0.14 55.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.70 0.78 0.69 0.38 0.54 0.54 46.90%

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