[MNC] QoQ TTM Result on 31-Dec-2010 [#4]

Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -1202.38%
YoY- -424.15%
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 14,951 14,659 13,874 13,739 14,144 15,295 16,103 -4.82%
PBT -1,688 -1,445 -1,386 -1,389 126 141 -111 512.79%
Tax 0 0 0 0 0 0 0 -
NP -1,688 -1,445 -1,386 -1,389 126 141 -111 512.79%
-
NP to SH -1,688 -1,445 -1,386 -1,389 126 141 -111 512.79%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 16,639 16,104 15,260 15,128 14,018 15,154 16,214 1.73%
-
Net Worth 10,706 9,207 9,566 10,817 9,795 12,034 14,256 -17.36%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 10,706 9,207 9,566 10,817 9,795 12,034 14,256 -17.36%
NOSH 95,000 80,000 83,333 94,312 75,000 92,222 110,000 -9.30%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -11.29% -9.86% -9.99% -10.11% 0.89% 0.92% -0.69% -
ROE -15.77% -15.69% -14.49% -12.84% 1.29% 1.17% -0.78% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.74 18.32 16.65 14.57 18.86 16.58 14.64 4.94%
EPS -1.78 -1.81 -1.66 -1.47 0.17 0.15 -0.10 580.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1127 0.1151 0.1148 0.1147 0.1306 0.1305 0.1296 -8.88%
Adjusted Per Share Value based on latest NOSH - 94,312
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.30 6.18 5.84 5.79 5.96 6.44 6.78 -4.77%
EPS -0.71 -0.61 -0.58 -0.59 0.05 0.06 -0.05 485.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0388 0.0403 0.0456 0.0413 0.0507 0.0601 -17.40%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.095 0.09 0.09 0.08 0.06 0.06 0.07 -
P/RPS 0.60 0.49 0.54 0.55 0.32 0.36 0.48 16.02%
P/EPS -5.35 -4.98 -5.41 -5.43 35.71 39.24 -69.37 -81.85%
EY -18.70 -20.07 -18.48 -18.41 2.80 2.55 -1.44 451.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 0.78 0.70 0.46 0.46 0.54 34.21%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 25/08/11 25/05/11 24/02/11 25/11/10 26/08/10 26/04/10 -
Price 0.14 0.11 0.08 0.09 0.09 0.05 0.07 -
P/RPS 0.89 0.60 0.48 0.62 0.48 0.30 0.48 50.86%
P/EPS -7.88 -6.09 -4.81 -6.11 53.57 32.70 -69.37 -76.51%
EY -12.69 -16.42 -20.79 -16.36 1.87 3.06 -1.44 326.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.96 0.70 0.78 0.69 0.38 0.54 73.96%

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