[MNC] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -72.37%
YoY- 73.96%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 6,466 3,979 3,088 3,704 3,563 3,968 3,167 12.62%
PBT -44 -89 -1,536 -393 -1,509 6 -684 -36.68%
Tax -2 0 0 0 0 0 0 -
NP -46 -89 -1,536 -393 -1,509 6 -684 -36.21%
-
NP to SH -46 -89 -1,536 -393 -1,509 6 -684 -36.21%
-
Tax Rate - - - - - 0.00% - -
Total Cost 6,512 4,068 4,624 4,097 5,072 3,962 3,851 9.14%
-
Net Worth 5,289 6,071 6,379 10,152 10,817 7,764 12,653 -13.52%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 5,289 6,071 6,379 10,152 10,817 7,764 12,653 -13.52%
NOSH 91,999 98,888 94,233 93,571 94,312 60,000 94,999 -0.53%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -0.71% -2.24% -49.74% -10.61% -42.35% 0.15% -21.60% -
ROE -0.87% -1.47% -24.08% -3.87% -13.95% 0.08% -5.41% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.03 4.02 3.28 3.96 3.78 6.61 3.33 13.25%
EPS -0.05 -0.09 -1.63 -0.42 -1.60 0.01 -0.72 -35.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0575 0.0614 0.0677 0.1085 0.1147 0.1294 0.1332 -13.05%
Adjusted Per Share Value based on latest NOSH - 93,571
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 2.72 1.67 1.30 1.56 1.50 1.67 1.33 12.65%
EPS -0.02 -0.04 -0.65 -0.17 -0.63 0.00 -0.29 -35.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0255 0.0268 0.0427 0.0455 0.0327 0.0532 -13.48%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.245 0.35 0.12 0.11 0.08 0.07 0.30 -
P/RPS 3.49 8.70 3.66 2.78 2.12 1.06 9.00 -14.59%
P/EPS -490.00 -388.89 -7.36 -26.19 -5.00 700.00 -41.67 50.76%
EY -0.20 -0.26 -13.58 -3.82 -20.00 0.14 -2.40 -33.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.26 5.70 1.77 1.01 0.70 0.54 2.25 11.22%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 21/02/13 24/02/12 24/02/11 23/02/10 12/02/09 -
Price 0.245 0.285 0.10 0.22 0.09 0.07 0.15 -
P/RPS 3.49 7.08 3.05 5.56 2.38 1.06 4.50 -4.14%
P/EPS -490.00 -316.67 -6.13 -52.38 -5.63 700.00 -20.83 69.23%
EY -0.20 -0.32 -16.30 -1.91 -17.78 0.14 -4.80 -41.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.26 4.64 1.48 2.03 0.78 0.54 1.13 24.74%

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