[MNC] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -54.9%
YoY- -74.0%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 14,540 14,000 16,700 9,996 6,940 12,744 11,568 3.88%
PBT 100 88 -528 -2,088 -1,200 2,816 1,944 -39.00%
Tax 0 0 0 0 0 -44 0 -
NP 100 88 -528 -2,088 -1,200 2,772 1,944 -39.00%
-
NP to SH 100 88 -528 -2,088 -1,200 2,772 1,944 -39.00%
-
Tax Rate 0.00% 0.00% - - - 1.56% 0.00% -
Total Cost 14,440 13,912 17,228 12,084 8,140 9,972 9,624 6.99%
-
Net Worth 9,566 14,256 12,332 14,046 15,440 18,321 0 -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 9,566 14,256 12,332 14,046 15,440 18,321 0 -
NOSH 83,333 110,000 94,285 94,909 93,750 94,931 2,238 82.68%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 0.69% 0.63% -3.16% -20.89% -17.29% 21.75% 16.80% -
ROE 1.05% 0.62% -4.28% -14.86% -7.77% 15.13% 0.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 17.45 12.73 17.71 10.53 7.40 13.42 516.75 -43.13%
EPS 0.12 0.08 -0.56 -2.20 -1.28 2.92 86.84 -66.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1148 0.1296 0.1308 0.148 0.1647 0.193 0.00 -
Adjusted Per Share Value based on latest NOSH - 94,909
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 6.13 5.90 7.04 4.21 2.92 5.37 4.87 3.90%
EPS 0.04 0.04 -0.22 -0.88 -0.51 1.17 0.82 -39.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0403 0.0601 0.052 0.0592 0.065 0.0772 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.09 0.07 0.10 0.17 0.22 0.44 0.00 -
P/RPS 0.52 0.55 0.56 1.61 2.97 3.28 0.00 -
P/EPS 75.00 87.50 -17.86 -7.73 -17.19 15.07 0.00 -
EY 1.33 1.14 -5.60 -12.94 -5.82 6.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.54 0.76 1.15 1.34 2.28 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 26/04/10 14/05/09 23/05/08 16/05/07 08/05/06 - -
Price 0.08 0.07 0.19 0.16 0.25 0.37 0.00 -
P/RPS 0.46 0.55 1.07 1.52 3.38 2.76 0.00 -
P/EPS 66.67 87.50 -33.93 -7.27 -19.53 12.67 0.00 -
EY 1.50 1.14 -2.95 -13.75 -5.12 7.89 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.54 1.45 1.08 1.52 1.92 0.00 -

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