[MNC] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
26-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 58.11%
YoY- 92.78%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 13,739 14,144 15,295 16,103 16,778 15,977 14,277 -2.52%
PBT -1,389 126 141 -111 -265 -955 -1,059 19.76%
Tax 0 0 0 0 0 0 0 -
NP -1,389 126 141 -111 -265 -955 -1,059 19.76%
-
NP to SH -1,389 126 141 -111 -265 -955 -1,059 19.76%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 15,128 14,018 15,154 16,214 17,043 16,932 15,336 -0.90%
-
Net Worth 10,817 9,795 12,034 14,256 7,764 12,930 12,111 -7.23%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 10,817 9,795 12,034 14,256 7,764 12,930 12,111 -7.23%
NOSH 94,312 75,000 92,222 110,000 60,000 100,000 93,888 0.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -10.11% 0.89% 0.92% -0.69% -1.58% -5.98% -7.42% -
ROE -12.84% 1.29% 1.17% -0.78% -3.41% -7.39% -8.74% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.57 18.86 16.58 14.64 27.96 15.98 15.21 -2.81%
EPS -1.47 0.17 0.15 -0.10 -0.44 -0.96 -1.13 19.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1306 0.1305 0.1296 0.1294 0.1293 0.129 -7.51%
Adjusted Per Share Value based on latest NOSH - 110,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.78 5.95 6.43 6.77 7.06 6.72 6.01 -2.56%
EPS -0.58 0.05 0.06 -0.05 -0.11 -0.40 -0.45 18.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0455 0.0412 0.0506 0.06 0.0327 0.0544 0.051 -7.30%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.08 0.06 0.06 0.07 0.07 0.07 0.14 -
P/RPS 0.55 0.32 0.36 0.48 0.25 0.44 0.92 -28.96%
P/EPS -5.43 35.71 39.24 -69.37 -15.85 -7.33 -12.41 -42.27%
EY -18.41 2.80 2.55 -1.44 -6.31 -13.64 -8.06 73.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.46 0.46 0.54 0.54 0.54 1.09 -25.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 26/08/10 26/04/10 23/02/10 11/11/09 13/08/09 -
Price 0.09 0.09 0.05 0.07 0.07 0.09 0.09 -
P/RPS 0.62 0.48 0.30 0.48 0.25 0.56 0.59 3.35%
P/EPS -6.11 53.57 32.70 -69.37 -15.85 -9.42 -7.98 -16.26%
EY -16.36 1.87 3.06 -1.44 -6.31 -10.61 -12.53 19.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.69 0.38 0.54 0.54 0.70 0.70 7.45%

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