[MNC] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -499.83%
YoY- -147.7%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 8,592 7,922 6,940 9,854 11,613 11,178 12,744 -23.09%
PBT -1,196 -836 -1,200 -1,577 345 1,206 2,816 -
Tax 0 0 0 31 41 -6 -44 -
NP -1,196 -836 -1,200 -1,546 386 1,200 2,772 -
-
NP to SH -1,196 -836 -1,200 -1,546 386 1,200 2,772 -
-
Tax Rate - - - - -11.88% 0.50% 1.56% -
Total Cost 9,788 8,758 8,140 11,400 11,226 9,978 9,972 -1.23%
-
Net Worth 14,956 15,522 15,440 15,959 17,652 18,000 18,321 -12.64%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 14,956 15,522 15,440 15,959 17,652 18,000 18,321 -12.64%
NOSH 94,421 95,000 93,750 94,268 93,548 93,750 94,931 -0.35%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -13.92% -10.55% -17.29% -15.69% 3.33% 10.74% 21.75% -
ROE -8.00% -5.39% -7.77% -9.69% 2.19% 6.67% 15.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.10 8.34 7.40 10.45 12.41 11.92 13.42 -22.79%
EPS -1.27 -0.88 -1.28 -1.64 0.41 1.28 2.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.1634 0.1647 0.1693 0.1887 0.192 0.193 -12.33%
Adjusted Per Share Value based on latest NOSH - 94,587
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.62 3.34 2.92 4.15 4.89 4.71 5.37 -23.09%
EPS -0.50 -0.35 -0.51 -0.65 0.16 0.51 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.063 0.0654 0.0651 0.0672 0.0744 0.0758 0.0772 -12.66%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.22 0.23 0.22 0.25 0.28 0.31 0.44 -
P/RPS 2.42 2.76 2.97 2.39 2.26 2.60 3.28 -18.33%
P/EPS -17.37 -26.14 -17.19 -15.24 67.74 24.22 15.07 -
EY -5.76 -3.83 -5.82 -6.56 1.48 4.13 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.41 1.34 1.48 1.48 1.61 2.28 -28.07%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 10/08/07 16/05/07 14/02/07 10/11/06 14/08/06 08/05/06 -
Price 0.20 0.27 0.25 0.23 0.25 0.28 0.37 -
P/RPS 2.20 3.24 3.38 2.20 2.01 2.35 2.76 -14.01%
P/EPS -15.79 -30.68 -19.53 -14.02 60.48 21.88 12.67 -
EY -6.33 -3.26 -5.12 -7.13 1.65 4.57 7.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.65 1.52 1.36 1.32 1.46 1.92 -24.46%

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