[MNC] YoY Quarter Result on 30-Sep-2006 [#3]

Announcement Date
10-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -233.33%
YoY- -123.7%
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 4,393 2,693 2,483 3,121 5,338 2,644 10.68%
PBT 30 -74 -479 -344 1,308 692 -46.59%
Tax 0 0 0 34 0 0 -
NP 30 -74 -479 -310 1,308 692 -46.59%
-
NP to SH 30 -74 -479 -310 1,308 692 -46.59%
-
Tax Rate 0.00% - - - 0.00% 0.00% -
Total Cost 4,363 2,767 2,962 3,431 4,030 1,952 17.44%
-
Net Worth 12,930 12,987 14,877 17,726 8,392 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 12,930 12,987 14,877 17,726 8,392 0 -
NOSH 100,000 92,500 93,921 93,939 43,600 42,716 18.53%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 0.68% -2.75% -19.29% -9.93% 24.50% 26.17% -
ROE 0.23% -0.57% -3.22% -1.75% 15.58% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 4.39 2.91 2.64 3.32 12.24 6.19 -6.63%
EPS 0.03 -0.08 -0.51 -0.33 3.00 1.62 -54.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1293 0.1404 0.1584 0.1887 0.1925 0.00 -
Adjusted Per Share Value based on latest NOSH - 93,939
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 1.85 1.13 1.05 1.31 2.25 1.11 10.75%
EPS 0.01 -0.03 -0.20 -0.13 0.55 0.29 -48.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0545 0.0547 0.0627 0.0747 0.0354 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 - - -
Price 0.07 0.12 0.22 0.28 0.00 0.00 -
P/RPS 1.59 4.12 8.32 8.43 0.00 0.00 -
P/EPS 233.33 -150.00 -43.14 -84.85 0.00 0.00 -
EY 0.43 -0.67 -2.32 -1.18 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.85 1.39 1.48 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/09 13/11/08 15/11/07 10/11/06 20/10/05 - -
Price 0.09 0.09 0.20 0.25 0.00 0.00 -
P/RPS 2.05 3.09 7.57 7.52 0.00 0.00 -
P/EPS 300.00 -112.50 -39.22 -75.76 0.00 0.00 -
EY 0.33 -0.89 -2.55 -1.32 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.64 1.26 1.32 0.00 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