[MNC] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
20-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 18.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 15,056 16,845 16,551 15,604 12,910 16.62%
PBT 1,751 3,287 3,069 3,977 3,361 -47.90%
Tax 247 161 172 -78 -78 -416.66%
NP 1,998 3,448 3,241 3,899 3,283 -39.14%
-
NP to SH 1,998 3,448 3,241 3,899 3,283 -39.14%
-
Tax Rate -14.11% -4.90% -5.60% 1.96% 2.32% -
Total Cost 13,058 13,397 13,310 11,705 9,627 35.63%
-
Net Worth 17,855 18,321 16,164 0 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 17,855 18,321 16,164 0 0 -
NOSH 92,999 94,931 87,234 43,600 33,589 176.87%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.27% 20.47% 19.58% 24.99% 25.43% -
ROE 11.19% 18.82% 20.05% 0.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 16.19 17.74 18.97 35.79 38.44 -57.88%
EPS 2.15 3.63 3.72 8.94 9.77 -77.99%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.193 0.1853 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 43,600
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.34 7.10 6.97 6.57 5.44 16.54%
EPS 0.84 1.45 1.37 1.64 1.38 -39.13%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0752 0.0772 0.0681 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 30/06/06 31/03/06 30/12/05 - - -
Price 0.31 0.44 0.58 0.00 0.00 -
P/RPS 1.91 2.48 3.06 0.00 0.00 -
P/EPS 14.43 12.11 15.61 0.00 0.00 -
EY 6.93 8.25 6.41 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.28 3.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/08/06 - - - - -
Price 0.28 0.00 0.00 0.00 0.00 -
P/RPS 1.73 0.00 0.00 0.00 0.00 -
P/EPS 13.03 0.00 0.00 0.00 0.00 -
EY 7.67 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 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