[MNC] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -42.26%
YoY- -572.73%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 12,166 11,590 12,884 13,539 14,155 14,386 14,738 -11.99%
PBT -3,081 -3,796 -3,749 -3,848 -2,705 -2,103 -1,404 68.78%
Tax 0 0 0 0 0 0 0 -
NP -3,081 -3,796 -3,749 -3,848 -2,705 -2,103 -1,404 68.78%
-
NP to SH -3,081 -3,796 -3,749 -3,848 -2,705 -2,103 -1,404 68.78%
-
Tax Rate - - - - - - - -
Total Cost 15,247 15,386 16,633 17,387 16,860 16,489 16,142 -3.72%
-
Net Worth 4,916 4,997 5,682 6,379 7,922 8,813 9,484 -35.44%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 4,916 4,997 5,682 6,379 7,922 8,813 9,484 -35.44%
NOSH 95,833 95,000 94,400 94,233 94,318 95,070 94,941 0.62%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -25.32% -32.75% -29.10% -28.42% -19.11% -14.62% -9.53% -
ROE -62.67% -75.97% -65.97% -60.32% -34.14% -23.86% -14.80% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.69 12.20 13.65 14.37 15.01 15.13 15.52 -12.54%
EPS -3.21 -4.00 -3.97 -4.08 -2.87 -2.21 -1.48 67.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0513 0.0526 0.0602 0.0677 0.084 0.0927 0.0999 -35.84%
Adjusted Per Share Value based on latest NOSH - 94,233
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.12 4.88 5.42 5.70 5.95 6.05 6.20 -11.96%
EPS -1.30 -1.60 -1.58 -1.62 -1.14 -0.88 -0.59 69.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0207 0.021 0.0239 0.0268 0.0333 0.0371 0.0399 -35.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.255 0.31 0.19 0.12 0.15 0.16 0.17 -
P/RPS 2.01 2.54 1.39 0.84 1.00 1.06 1.10 49.40%
P/EPS -7.93 -7.76 -4.78 -2.94 -5.23 -7.23 -11.50 -21.93%
EY -12.61 -12.89 -20.90 -34.03 -19.12 -13.83 -8.70 28.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.97 5.89 3.16 1.77 1.79 1.73 1.70 104.32%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 29/08/13 30/05/13 21/02/13 22/11/12 28/08/12 30/05/12 -
Price 0.31 0.24 0.285 0.10 0.12 0.14 0.16 -
P/RPS 2.44 1.97 2.09 0.70 0.80 0.93 1.03 77.61%
P/EPS -9.64 -6.01 -7.18 -2.45 -4.18 -6.33 -10.82 -7.40%
EY -10.37 -16.65 -13.93 -40.83 -23.90 -15.80 -9.24 7.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.04 4.56 4.73 1.48 1.43 1.51 1.60 142.24%

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