[MNC] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -1265.0%
YoY- -427.55%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 11,388 7,854 3,635 13,739 10,176 6,934 3,500 119.41%
PBT -179 49 25 -1,394 120 105 22 -
Tax 0 0 0 -4 0 0 0 -
NP -179 49 25 -1,398 120 105 22 -
-
NP to SH -179 49 25 -1,398 120 105 22 -
-
Tax Rate - 0.00% 0.00% - 0.00% 0.00% 0.00% -
Total Cost 11,567 7,805 3,610 15,137 10,056 6,829 3,478 122.64%
-
Net Worth 10,617 11,279 9,566 10,828 12,055 12,456 14,256 -17.82%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 10,617 11,279 9,566 10,828 12,055 12,456 14,256 -17.82%
NOSH 94,210 97,999 83,333 94,489 92,307 95,454 110,000 -9.80%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.57% 0.62% 0.69% -10.18% 1.18% 1.51% 0.63% -
ROE -1.69% 0.43% 0.26% -12.91% 1.00% 0.84% 0.15% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 12.09 8.01 4.36 14.54 11.02 7.26 3.18 143.39%
EPS -0.19 0.05 0.03 -1.48 0.13 0.11 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1127 0.1151 0.1148 0.1146 0.1306 0.1305 0.1296 -8.88%
Adjusted Per Share Value based on latest NOSH - 94,312
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.80 3.31 1.53 5.79 4.29 2.92 1.47 119.93%
EPS -0.08 0.02 0.01 -0.59 0.05 0.04 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0447 0.0475 0.0403 0.0456 0.0508 0.0525 0.06 -17.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.095 0.09 0.09 0.08 0.06 0.06 0.07 -
P/RPS 0.79 1.12 2.06 0.55 0.54 0.83 2.20 -49.44%
P/EPS -50.00 180.00 300.00 -5.41 46.15 54.55 350.00 -
EY -2.00 0.56 0.33 -18.49 2.17 1.83 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 0.78 0.70 0.46 0.46 0.54 34.21%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 25/08/11 25/05/11 24/02/11 25/11/10 26/08/10 26/04/10 -
Price 0.14 0.11 0.08 0.09 0.09 0.05 0.07 -
P/RPS 1.16 1.37 1.83 0.62 0.82 0.69 2.20 -34.70%
P/EPS -73.68 220.00 266.67 -6.08 69.23 45.45 350.00 -
EY -1.36 0.45 0.38 -16.44 1.44 2.20 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.96 0.70 0.79 0.69 0.38 0.54 73.96%

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