[MNC] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 72.25%
YoY- 86.25%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 13,539 15,092 13,739 16,778 11,005 8,947 9,854 5.43%
PBT -3,848 -572 -1,389 -265 -1,927 -1,348 -1,576 16.02%
Tax 0 0 0 0 0 0 31 -
NP -3,848 -572 -1,389 -265 -1,927 -1,348 -1,545 16.41%
-
NP to SH -3,848 -572 -1,389 -265 -1,927 -1,348 -1,545 16.41%
-
Tax Rate - - - - - - - -
Total Cost 17,387 15,664 15,128 17,043 12,932 10,295 11,399 7.28%
-
Net Worth 6,379 10,152 10,817 7,764 12,653 14,432 16,013 -14.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 6,379 10,152 10,817 7,764 12,653 14,432 16,013 -14.20%
NOSH 94,233 93,571 94,312 60,000 94,999 93,958 94,587 -0.06%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -28.42% -3.79% -10.11% -1.58% -17.51% -15.07% -15.68% -
ROE -60.32% -5.63% -12.84% -3.41% -15.23% -9.34% -9.65% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.37 16.13 14.57 27.96 11.58 9.52 10.42 5.49%
EPS -4.08 -0.61 -1.47 -0.44 -2.03 -1.43 -1.63 16.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.1085 0.1147 0.1294 0.1332 0.1536 0.1693 -14.15%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 5.70 6.35 5.78 7.06 4.63 3.76 4.15 5.42%
EPS -1.62 -0.24 -0.58 -0.11 -0.81 -0.57 -0.65 16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0427 0.0455 0.0327 0.0532 0.0607 0.0674 -14.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.12 0.11 0.08 0.07 0.30 0.20 0.25 -
P/RPS 0.84 0.68 0.55 0.25 2.59 2.10 2.40 -16.03%
P/EPS -2.94 -17.99 -5.43 -15.85 -14.79 -13.94 -15.31 -24.02%
EY -34.03 -5.56 -18.41 -6.31 -6.76 -7.17 -6.53 31.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.01 0.70 0.54 2.25 1.30 1.48 3.02%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 24/02/12 24/02/11 23/02/10 12/02/09 21/02/08 14/02/07 -
Price 0.10 0.22 0.09 0.07 0.15 0.19 0.23 -
P/RPS 0.70 1.36 0.62 0.25 1.29 2.00 2.21 -17.42%
P/EPS -2.45 -35.99 -6.11 -15.85 -7.39 -13.24 -14.08 -25.26%
EY -40.83 -2.78 -16.36 -6.31 -13.52 -7.55 -7.10 33.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 2.03 0.78 0.54 1.13 1.24 1.36 1.41%

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