[MNC] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 66.11%
YoY- 58.82%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 14,155 14,386 14,738 15,092 14,951 14,659 13,874 1.34%
PBT -2,705 -2,103 -1,404 -572 -1,688 -1,445 -1,386 55.98%
Tax 0 0 0 0 0 0 0 -
NP -2,705 -2,103 -1,404 -572 -1,688 -1,445 -1,386 55.98%
-
NP to SH -2,705 -2,103 -1,404 -572 -1,688 -1,445 -1,386 55.98%
-
Tax Rate - - - - - - - -
Total Cost 16,860 16,489 16,142 15,664 16,639 16,104 15,260 6.85%
-
Net Worth 7,922 8,813 9,484 10,152 10,706 9,207 9,566 -11.78%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 7,922 8,813 9,484 10,152 10,706 9,207 9,566 -11.78%
NOSH 94,318 95,070 94,941 93,571 95,000 80,000 83,333 8.58%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -19.11% -14.62% -9.53% -3.79% -11.29% -9.86% -9.99% -
ROE -34.14% -23.86% -14.80% -5.63% -15.77% -15.69% -14.49% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.01 15.13 15.52 16.13 15.74 18.32 16.65 -6.66%
EPS -2.87 -2.21 -1.48 -0.61 -1.78 -1.81 -1.66 43.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.084 0.0927 0.0999 0.1085 0.1127 0.1151 0.1148 -18.75%
Adjusted Per Share Value based on latest NOSH - 93,571
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.95 6.05 6.20 6.35 6.29 6.17 5.84 1.24%
EPS -1.14 -0.88 -0.59 -0.24 -0.71 -0.61 -0.58 56.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0333 0.0371 0.0399 0.0427 0.045 0.0387 0.0402 -11.76%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.15 0.16 0.17 0.11 0.095 0.09 0.09 -
P/RPS 1.00 1.06 1.10 0.68 0.60 0.49 0.54 50.63%
P/EPS -5.23 -7.23 -11.50 -17.99 -5.35 -4.98 -5.41 -2.22%
EY -19.12 -13.83 -8.70 -5.56 -18.70 -20.07 -18.48 2.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.73 1.70 1.01 0.84 0.78 0.78 73.71%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 30/05/12 24/02/12 10/11/11 25/08/11 25/05/11 -
Price 0.12 0.14 0.16 0.22 0.14 0.11 0.08 -
P/RPS 0.80 0.93 1.03 1.36 0.89 0.60 0.48 40.44%
P/EPS -4.18 -6.33 -10.82 -35.99 -7.88 -6.09 -4.81 -8.91%
EY -23.90 -15.80 -9.24 -2.78 -12.69 -16.42 -20.79 9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.51 1.60 2.03 1.24 0.96 0.70 60.79%

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