[MNC] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
20-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 70.97%
YoY- 67.87%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 5,589 3,186 16,551 12,422 7,084 2,892 12,355 -41.15%
PBT 603 704 3,069 3,229 1,921 486 2,625 -62.59%
Tax -3 -11 172 -78 -78 0 -52 -85.14%
NP 600 693 3,241 3,151 1,843 486 2,573 -62.21%
-
NP to SH 600 693 3,241 3,151 1,843 486 2,625 -62.71%
-
Tax Rate 0.50% 1.56% -5.60% 2.42% 4.06% 0.00% 1.98% -
Total Cost 4,989 2,493 13,310 9,271 5,241 2,406 9,782 -36.24%
-
Net Worth 18,000 18,321 14,271 0 0 0 159,940 -76.78%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 18,000 18,321 14,271 0 0 0 159,940 -76.78%
NOSH 93,750 94,931 77,019 43,055 33,631 2,238 73,735 17.41%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.74% 21.75% 19.58% 25.37% 26.02% 16.80% 20.83% -
ROE 3.33% 3.78% 22.71% 0.00% 0.00% 0.00% 1.64% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.96 3.36 21.49 28.85 21.06 129.19 16.76 -49.90%
EPS 0.64 0.73 6.48 8.27 5.48 21.71 3.56 -68.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.193 0.1853 0.00 0.00 0.00 2.1691 -80.22%
Adjusted Per Share Value based on latest NOSH - 43,600
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.35 1.34 6.97 5.23 2.98 1.22 5.20 -41.19%
EPS 0.25 0.29 1.36 1.33 0.78 0.20 1.11 -63.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.0772 0.0601 0.00 0.00 0.00 0.6736 -76.78%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 - - - - -
Price 0.31 0.44 0.58 0.00 0.00 0.00 0.00 -
P/RPS 5.20 13.11 2.70 0.00 0.00 0.00 0.00 -
P/EPS 48.44 60.27 13.78 0.00 0.00 0.00 0.00 -
EY 2.06 1.66 7.26 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.28 3.13 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 14/08/06 08/05/06 20/02/06 20/10/05 - - - -
Price 0.28 0.37 0.39 0.00 0.00 0.00 0.00 -
P/RPS 4.70 11.02 1.81 0.00 0.00 0.00 0.00 -
P/EPS 43.75 50.68 9.27 0.00 0.00 0.00 0.00 -
EY 2.29 1.97 10.79 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.92 2.10 0.00 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