[MNC] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -93.12%
YoY- -87.97%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 3,121 2,403 3,186 4,129 5,338 4,192 2,892 5.20%
PBT -344 -101 704 -160 1,308 1,435 486 -
Tax 34 8 -11 250 0 -78 0 -
NP -310 -93 693 90 1,308 1,357 486 -
-
NP to SH -310 -93 693 90 1,308 1,357 486 -
-
Tax Rate - - 1.56% - 0.00% 5.44% 0.00% -
Total Cost 3,431 2,496 2,493 4,039 4,030 2,835 2,406 26.66%
-
Net Worth 17,726 17,855 18,321 16,164 8,392 0 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 17,726 17,855 18,321 16,164 8,392 0 0 -
NOSH 93,939 92,999 94,931 87,234 43,600 33,589 2,238 1105.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -9.93% -3.87% 21.75% 2.18% 24.50% 32.37% 16.80% -
ROE -1.75% -0.52% 3.78% 0.56% 15.58% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.32 2.58 3.36 4.73 12.24 12.48 129.19 -91.27%
EPS -0.33 -0.10 0.73 0.11 3.00 4.04 21.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1887 0.192 0.193 0.1853 0.1925 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 87,234
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.31 1.01 1.34 1.74 2.25 1.76 1.22 4.85%
EPS -0.13 -0.04 0.29 0.04 0.55 0.57 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0746 0.0751 0.0771 0.068 0.0353 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 - - - -
Price 0.28 0.31 0.44 0.58 0.00 0.00 0.00 -
P/RPS 8.43 12.00 13.11 12.25 0.00 0.00 0.00 -
P/EPS -84.85 -310.00 60.27 562.17 0.00 0.00 0.00 -
EY -1.18 -0.32 1.66 0.18 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.61 2.28 3.13 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 10/11/06 14/08/06 08/05/06 20/02/06 20/10/05 - - -
Price 0.25 0.28 0.37 0.39 0.00 0.00 0.00 -
P/RPS 7.52 10.84 11.02 8.24 0.00 0.00 0.00 -
P/EPS -75.76 -280.00 50.68 378.01 0.00 0.00 0.00 -
EY -1.32 -0.36 1.97 0.26 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.46 1.92 2.10 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