[MNC] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.18%
YoY- -3124.49%
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 21,182 13,538 10,398 14,296 15,708 13,868 16,834 3.90%
PBT 1,420 -762 -2,860 -2,964 98 210 -602 -
Tax -2 4 0 0 0 0 0 -
NP 1,418 -758 -2,860 -2,964 98 210 -602 -
-
NP to SH 1,418 -758 -2,860 -2,964 98 210 -602 -
-
Tax Rate 0.14% - - - 0.00% 0.00% - -
Total Cost 19,764 14,296 13,258 17,260 15,610 13,658 17,436 2.10%
-
Net Worth 6,154 5,438 4,981 8,750 11,279 12,456 12,134 -10.69%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 6,154 5,438 4,981 8,750 11,279 12,456 12,134 -10.69%
NOSH 94,533 94,749 94,701 94,394 97,999 95,454 94,062 0.08%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.69% -5.60% -27.51% -20.73% 0.62% 1.51% -3.58% -
ROE 23.04% -13.94% -57.41% -33.87% 0.87% 1.69% -4.96% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 22.41 14.29 10.98 15.14 16.03 14.53 17.90 3.81%
EPS 1.50 -0.80 -3.02 -3.14 0.10 0.22 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0651 0.0574 0.0526 0.0927 0.1151 0.1305 0.129 -10.76%
Adjusted Per Share Value based on latest NOSH - 95,070
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 8.92 5.70 4.38 6.02 6.62 5.84 7.09 3.89%
EPS 0.60 -0.32 -1.20 -1.25 0.04 0.09 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0259 0.0229 0.021 0.0369 0.0475 0.0525 0.0511 -10.70%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.285 0.255 0.31 0.16 0.09 0.06 0.14 -
P/RPS 1.27 1.78 2.82 1.06 0.56 0.41 0.78 8.45%
P/EPS 19.00 -31.88 -10.26 -5.10 90.00 27.27 -21.88 -
EY 5.26 -3.14 -9.74 -19.63 1.11 3.67 -4.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 4.44 5.89 1.73 0.78 0.46 1.09 26.07%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 26/08/14 29/08/13 28/08/12 25/08/11 26/08/10 13/08/09 -
Price 0.21 0.265 0.24 0.14 0.11 0.05 0.09 -
P/RPS 0.94 1.85 2.19 0.92 0.69 0.34 0.50 11.08%
P/EPS 14.00 -33.12 -7.95 -4.46 110.00 22.73 -14.06 -
EY 7.14 -3.02 -12.58 -22.43 0.91 4.40 -7.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 4.62 4.56 1.51 0.96 0.38 0.70 29.01%

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