[MNC] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.0%
YoY- -1191.62%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 10,398 10,504 13,539 13,934 14,296 13,124 15,092 -22.01%
PBT -2,860 -2,832 -3,848 -3,082 -2,964 -3,228 -579 190.32%
Tax 0 0 0 0 0 0 0 -
NP -2,860 -2,832 -3,848 -3,082 -2,964 -3,228 -579 190.32%
-
NP to SH -2,860 -2,832 -3,848 -3,082 -2,964 -3,228 -579 190.32%
-
Tax Rate - - - - - - - -
Total Cost 13,258 13,336 17,387 17,017 17,260 16,352 15,671 -10.55%
-
Net Worth 4,981 5,682 6,400 7,926 8,750 9,484 10,164 -37.86%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 4,981 5,682 6,400 7,926 8,750 9,484 10,164 -37.86%
NOSH 94,701 94,400 94,545 94,367 94,394 94,941 93,770 0.66%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -27.51% -26.96% -28.42% -22.12% -20.73% -24.60% -3.84% -
ROE -57.41% -49.83% -60.12% -38.89% -33.87% -34.03% -5.70% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.98 11.13 14.32 14.77 15.14 13.82 16.09 -22.50%
EPS -3.02 -3.00 -4.07 -3.27 -3.14 -3.40 -0.61 190.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0526 0.0602 0.0677 0.084 0.0927 0.0999 0.1084 -38.27%
Adjusted Per Share Value based on latest NOSH - 94,318
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.38 4.42 5.70 5.87 6.02 5.53 6.36 -22.03%
EPS -1.20 -1.19 -1.62 -1.30 -1.25 -1.36 -0.24 192.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.0239 0.027 0.0334 0.0369 0.0399 0.0428 -37.81%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.31 0.19 0.12 0.15 0.16 0.17 0.11 -
P/RPS 2.82 1.71 0.84 1.02 1.06 1.23 0.68 158.34%
P/EPS -10.26 -6.33 -2.95 -4.59 -5.10 -5.00 -17.81 -30.78%
EY -9.74 -15.79 -33.92 -21.78 -19.63 -20.00 -5.61 44.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.89 3.16 1.77 1.79 1.73 1.70 1.01 224.33%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 21/02/13 22/11/12 28/08/12 30/05/12 24/02/12 -
Price 0.24 0.285 0.10 0.12 0.14 0.16 0.22 -
P/RPS 2.19 2.56 0.70 0.81 0.92 1.16 1.37 36.75%
P/EPS -7.95 -9.50 -2.46 -3.67 -4.46 -4.71 -35.63 -63.24%
EY -12.58 -10.53 -40.70 -27.22 -22.43 -21.25 -2.81 171.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.56 4.73 1.48 1.43 1.51 1.60 2.03 71.60%

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