[MNC] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
08-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 670.0%
YoY- 42.59%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,144 3,121 2,403 3,186 4,129 5,338 4,192 -57.82%
PBT -1,835 -344 -101 704 -160 1,308 1,435 -
Tax 0 34 8 -11 250 0 -78 -
NP -1,835 -310 -93 693 90 1,308 1,357 -
-
NP to SH -1,835 -310 -93 693 90 1,308 1,357 -
-
Tax Rate - - - 1.56% - 0.00% 5.44% -
Total Cost 2,979 3,431 2,496 2,493 4,039 4,030 2,835 3.34%
-
Net Worth 16,013 17,726 17,855 18,321 16,164 8,392 0 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 16,013 17,726 17,855 18,321 16,164 8,392 0 -
NOSH 94,587 93,939 92,999 94,931 87,234 43,600 33,589 99.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -160.40% -9.93% -3.87% 21.75% 2.18% 24.50% 32.37% -
ROE -11.46% -1.75% -0.52% 3.78% 0.56% 15.58% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.21 3.32 2.58 3.36 4.73 12.24 12.48 -78.80%
EPS -1.94 -0.33 -0.10 0.73 0.11 3.00 4.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.1887 0.192 0.193 0.1853 0.1925 0.00 -
Adjusted Per Share Value based on latest NOSH - 94,931
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.48 1.31 1.01 1.34 1.74 2.25 1.76 -57.84%
EPS -0.77 -0.13 -0.04 0.29 0.04 0.55 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0674 0.0746 0.0751 0.0771 0.068 0.0353 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - - -
Price 0.25 0.28 0.31 0.44 0.58 0.00 0.00 -
P/RPS 20.67 8.43 12.00 13.11 12.25 0.00 0.00 -
P/EPS -12.89 -84.85 -310.00 60.27 562.17 0.00 0.00 -
EY -7.76 -1.18 -0.32 1.66 0.18 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.48 1.61 2.28 3.13 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 10/11/06 14/08/06 08/05/06 20/02/06 20/10/05 - -
Price 0.23 0.25 0.28 0.37 0.39 0.00 0.00 -
P/RPS 19.02 7.52 10.84 11.02 8.24 0.00 0.00 -
P/EPS -11.86 -75.76 -280.00 50.68 378.01 0.00 0.00 -
EY -8.43 -1.32 -0.36 1.97 0.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.32 1.46 1.92 2.10 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