[MNC] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
10-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -80.98%
YoY- -90.25%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 8,226 8,403 9,854 12,839 15,056 16,845 16,551 -37.33%
PBT -2,597 -2,580 -1,576 99 1,751 3,287 3,069 -
Tax 34 42 31 281 247 161 172 -66.16%
NP -2,563 -2,538 -1,545 380 1,998 3,448 3,241 -
-
NP to SH -2,563 -2,538 -1,545 380 1,998 3,448 3,241 -
-
Tax Rate - - - -283.84% -14.11% -4.90% -5.60% -
Total Cost 10,789 10,941 11,399 12,459 13,058 13,397 13,310 -13.09%
-
Net Worth 16,067 15,440 16,013 17,726 17,855 18,321 16,164 -0.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 16,067 15,440 16,013 17,726 17,855 18,321 16,164 -0.40%
NOSH 98,333 93,750 94,587 93,939 92,999 94,931 87,234 8.33%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -31.16% -30.20% -15.68% 2.96% 13.27% 20.47% 19.58% -
ROE -15.95% -16.44% -9.65% 2.14% 11.19% 18.82% 20.05% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 8.37 8.96 10.42 13.67 16.19 17.74 18.97 -42.12%
EPS -2.61 -2.71 -1.63 0.40 2.15 3.63 3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1634 0.1647 0.1693 0.1887 0.192 0.193 0.1853 -8.06%
Adjusted Per Share Value based on latest NOSH - 93,939
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.46 3.53 4.15 5.40 6.33 7.09 6.96 -37.32%
EPS -1.08 -1.07 -0.65 0.16 0.84 1.45 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0676 0.065 0.0674 0.0746 0.0751 0.0771 0.068 -0.39%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.23 0.22 0.25 0.28 0.31 0.44 0.58 -
P/RPS 2.75 2.45 2.40 2.05 1.91 2.48 3.06 -6.89%
P/EPS -8.82 -8.13 -15.31 69.22 14.43 12.11 15.61 -
EY -11.33 -12.31 -6.53 1.44 6.93 8.25 6.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.34 1.48 1.48 1.61 2.28 3.13 -41.32%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 10/08/07 16/05/07 14/02/07 10/11/06 14/08/06 - - -
Price 0.27 0.25 0.23 0.25 0.28 0.00 0.00 -
P/RPS 3.23 2.79 2.21 1.83 1.73 0.00 0.00 -
P/EPS -10.36 -9.23 -14.08 61.80 13.03 0.00 0.00 -
EY -9.65 -10.83 -7.10 1.62 7.67 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.52 1.36 1.32 1.46 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