[MNC] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 39.98%
YoY- 78.22%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 13,868 14,000 16,779 17,081 16,834 16,700 11,004 16.72%
PBT 210 88 -265 -361 -602 -528 -2,026 -
Tax 0 0 0 0 0 0 0 -
NP 210 88 -265 -361 -602 -528 -2,026 -
-
NP to SH 210 88 -265 -361 -602 -528 -2,026 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 13,658 13,912 17,044 17,442 17,436 17,228 13,030 3.19%
-
Net Worth 12,456 14,256 12,246 12,082 12,134 12,332 12,494 -0.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 12,456 14,256 12,246 12,082 12,134 12,332 12,494 -0.20%
NOSH 95,454 110,000 94,642 93,448 94,062 94,285 94,509 0.66%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.51% 0.63% -1.58% -2.12% -3.58% -3.16% -18.41% -
ROE 1.69% 0.62% -2.16% -2.99% -4.96% -4.28% -16.22% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.53 12.73 17.73 18.28 17.90 17.71 11.64 15.98%
EPS 0.22 0.08 -0.28 -0.39 -0.64 -0.56 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1305 0.1296 0.1294 0.1293 0.129 0.1308 0.1322 -0.86%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.84 5.90 7.07 7.19 7.09 7.03 4.63 16.79%
EPS 0.09 0.04 -0.11 -0.15 -0.25 -0.22 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.06 0.0516 0.0509 0.0511 0.0519 0.0526 -0.12%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.06 0.07 0.07 0.07 0.14 0.10 0.30 -
P/RPS 0.41 0.55 0.39 0.38 0.78 0.56 2.58 -70.75%
P/EPS 27.27 87.50 -25.00 -18.10 -21.88 -17.86 -13.99 -
EY 3.67 1.14 -4.00 -5.52 -4.57 -5.60 -7.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.54 0.54 1.09 0.76 2.27 -65.60%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/04/10 23/02/10 11/11/09 13/08/09 14/05/09 12/02/09 -
Price 0.05 0.07 0.07 0.09 0.09 0.19 0.15 -
P/RPS 0.34 0.55 0.39 0.49 0.50 1.07 1.29 -58.99%
P/EPS 22.73 87.50 -25.00 -23.28 -14.06 -33.93 -7.00 -
EY 4.40 1.14 -4.00 -4.30 -7.11 -2.95 -14.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.54 0.70 0.70 1.45 1.13 -51.73%

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