[MNC] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
14-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 20.24%
YoY- 2.1%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 16,778 15,977 14,277 12,681 11,005 10,341 10,131 39.84%
PBT -265 -955 -1,059 -1,537 -1,927 -1,694 -2,099 -74.73%
Tax 0 0 0 0 0 0 0 -
NP -265 -955 -1,059 -1,537 -1,927 -1,694 -2,099 -74.73%
-
NP to SH -265 -955 -1,059 -1,537 -1,927 -1,694 -2,099 -74.73%
-
Tax Rate - - - - - - - -
Total Cost 17,043 16,932 15,336 14,218 12,932 12,035 12,230 24.68%
-
Net Worth 7,764 12,930 12,111 12,332 12,653 12,987 13,434 -30.54%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 7,764 12,930 12,111 12,332 12,653 12,987 13,434 -30.54%
NOSH 60,000 100,000 93,888 94,285 94,999 92,500 95,147 -26.40%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1.58% -5.98% -7.42% -12.12% -17.51% -16.38% -20.72% -
ROE -3.41% -7.39% -8.74% -12.46% -15.23% -13.04% -15.62% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 27.96 15.98 15.21 13.45 11.58 11.18 10.65 89.97%
EPS -0.44 -0.96 -1.13 -1.63 -2.03 -1.83 -2.21 -65.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1294 0.1293 0.129 0.1308 0.1332 0.1404 0.1412 -5.63%
Adjusted Per Share Value based on latest NOSH - 94,285
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.07 6.73 6.01 5.34 4.64 4.36 4.27 39.82%
EPS -0.11 -0.40 -0.45 -0.65 -0.81 -0.71 -0.88 -74.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.0545 0.051 0.052 0.0533 0.0547 0.0566 -30.56%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.07 0.07 0.14 0.10 0.30 0.12 0.12 -
P/RPS 0.25 0.44 0.92 0.74 2.59 1.07 1.13 -63.31%
P/EPS -15.85 -7.33 -12.41 -6.13 -14.79 -6.55 -5.44 103.59%
EY -6.31 -13.64 -8.06 -16.30 -6.76 -15.26 -18.38 -50.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.54 1.09 0.76 2.25 0.85 0.85 -26.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 11/11/09 13/08/09 14/05/09 12/02/09 13/11/08 28/08/08 -
Price 0.07 0.09 0.09 0.19 0.15 0.09 0.09 -
P/RPS 0.25 0.56 0.59 1.41 1.29 0.81 0.85 -55.67%
P/EPS -15.85 -9.42 -7.98 -11.66 -7.39 -4.91 -4.08 146.51%
EY -6.31 -10.61 -12.53 -8.58 -13.52 -20.35 -24.51 -59.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 0.70 1.45 1.13 0.64 0.64 -10.68%

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