[MNC] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -22.86%
YoY- 23.47%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 11,613 11,178 12,744 16,551 16,562 14,168 11,568 0.25%
PBT 345 1,206 2,816 3,069 4,305 3,842 1,944 -68.38%
Tax 41 -6 -44 172 -104 -156 0 -
NP 386 1,200 2,772 3,241 4,201 3,686 1,944 -65.93%
-
NP to SH 386 1,200 2,772 3,241 4,201 3,686 1,944 -65.93%
-
Tax Rate -11.88% 0.50% 1.56% -5.60% 2.42% 4.06% 0.00% -
Total Cost 11,226 9,978 9,972 13,310 12,361 10,482 9,624 10.79%
-
Net Worth 17,652 18,000 18,321 14,271 0 0 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 17,652 18,000 18,321 14,271 0 0 0 -
NOSH 93,548 93,750 94,931 77,019 43,055 33,631 2,238 1101.70%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.33% 10.74% 21.75% 19.58% 25.37% 26.02% 16.80% -
ROE 2.19% 6.67% 15.13% 22.71% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 12.41 11.92 13.42 21.49 38.47 42.13 516.75 -91.65%
EPS 0.41 1.28 2.92 6.48 11.03 10.96 86.84 -97.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1887 0.192 0.193 0.1853 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 87,234
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.89 4.71 5.37 6.97 6.98 5.97 4.87 0.27%
EPS 0.16 0.51 1.17 1.36 1.77 1.55 0.82 -66.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.0758 0.0772 0.0601 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 - - - -
Price 0.28 0.31 0.44 0.58 0.00 0.00 0.00 -
P/RPS 2.26 2.60 3.28 2.70 0.00 0.00 0.00 -
P/EPS 67.74 24.22 15.07 13.78 0.00 0.00 0.00 -
EY 1.48 4.13 6.64 7.26 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.61 2.28 3.13 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 10/11/06 14/08/06 08/05/06 20/02/06 20/10/05 - - -
Price 0.25 0.28 0.37 0.39 0.00 0.00 0.00 -
P/RPS 2.01 2.35 2.76 1.81 0.00 0.00 0.00 -
P/EPS 60.48 21.88 12.67 9.27 0.00 0.00 0.00 -
EY 1.65 4.57 7.89 10.79 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.46 1.92 2.10 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