[MNC] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -2.0%
YoY- -53.33%
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 13,124 15,092 15,184 15,708 14,540 13,739 13,568 -2.19%
PBT -3,228 -579 -238 98 100 -1,394 160 -
Tax 0 0 0 0 0 -4 0 -
NP -3,228 -579 -238 98 100 -1,398 160 -
-
NP to SH -3,228 -579 -238 98 100 -1,398 160 -
-
Tax Rate - - - 0.00% 0.00% - 0.00% -
Total Cost 16,352 15,671 15,422 15,610 14,440 15,137 13,408 14.13%
-
Net Worth 9,484 10,164 10,617 11,279 9,566 10,828 12,055 -14.76%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 9,484 10,164 10,617 11,279 9,566 10,828 12,055 -14.76%
NOSH 94,941 93,770 94,210 97,999 83,333 94,489 92,307 1.89%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -24.60% -3.84% -1.57% 0.62% 0.69% -10.18% 1.18% -
ROE -34.03% -5.70% -2.25% 0.87% 1.05% -12.91% 1.33% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 13.82 16.09 16.12 16.03 17.45 14.54 14.70 -4.02%
EPS -3.40 -0.61 -0.25 0.10 0.12 -1.48 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0999 0.1084 0.1127 0.1151 0.1148 0.1146 0.1306 -16.34%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.53 6.36 6.39 6.62 6.12 5.79 5.71 -2.11%
EPS -1.36 -0.24 -0.10 0.04 0.04 -0.59 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0428 0.0447 0.0475 0.0403 0.0456 0.0508 -14.85%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.17 0.11 0.095 0.09 0.09 0.08 0.06 -
P/RPS 1.23 0.68 0.59 0.56 0.52 0.55 0.41 107.86%
P/EPS -5.00 -17.81 -37.50 90.00 75.00 -5.41 34.62 -
EY -20.00 -5.61 -2.67 1.11 1.33 -18.49 2.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.01 0.84 0.78 0.78 0.70 0.46 138.84%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 24/02/12 10/11/11 25/08/11 25/05/11 24/02/11 25/11/10 -
Price 0.16 0.22 0.14 0.11 0.08 0.09 0.09 -
P/RPS 1.16 1.37 0.87 0.69 0.46 0.62 0.61 53.43%
P/EPS -4.71 -35.63 -55.26 110.00 66.67 -6.08 51.92 -
EY -21.25 -2.81 -1.81 0.91 1.50 -16.44 1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 2.03 1.24 0.96 0.70 0.79 0.69 75.10%

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