[MNC] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 89.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 12,744 16,551 16,562 14,168 11,568 12,355 12,230 2.78%
PBT 2,816 3,069 4,305 3,842 1,944 2,625 2,502 8.20%
Tax -44 172 -104 -156 0 -52 -69 -25.93%
NP 2,772 3,241 4,201 3,686 1,944 2,573 2,433 9.09%
-
NP to SH 2,772 3,241 4,201 3,686 1,944 2,625 2,502 7.07%
-
Tax Rate 1.56% -5.60% 2.42% 4.06% 0.00% 1.98% 2.76% -
Total Cost 9,972 13,310 12,361 10,482 9,624 9,782 9,797 1.18%
-
Net Worth 18,321 14,271 0 0 0 159,940 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 18,321 14,271 0 0 0 159,940 0 -
NOSH 94,931 77,019 43,055 33,631 2,238 73,735 41,343 74.13%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 21.75% 19.58% 25.37% 26.02% 16.80% 20.83% 19.90% -
ROE 15.13% 22.71% 0.00% 0.00% 0.00% 1.64% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.42 21.49 38.47 42.13 516.75 16.76 29.58 -40.98%
EPS 2.92 6.48 11.03 10.96 86.84 3.56 6.05 -38.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.193 0.1853 0.00 0.00 0.00 2.1691 0.00 -
Adjusted Per Share Value based on latest NOSH - 33,589
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.37 6.97 6.98 5.97 4.87 5.20 5.15 2.83%
EPS 1.17 1.36 1.77 1.55 0.82 1.11 1.05 7.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0772 0.0601 0.00 0.00 0.00 0.6736 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 - - - - - -
Price 0.44 0.58 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.28 2.70 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.07 13.78 0.00 0.00 0.00 0.00 0.00 -
EY 6.64 7.26 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 3.13 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 08/05/06 20/02/06 20/10/05 - - - - -
Price 0.37 0.39 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.76 1.81 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.67 9.27 0.00 0.00 0.00 0.00 0.00 -
EY 7.89 10.79 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.10 0.00 0.00 0.00 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