[MNC] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
16-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 80.6%
YoY- -143.29%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 8,947 6,444 3,961 1,735 9,854 8,710 5,589 36.72%
PBT -1,348 -897 -418 -300 -1,577 259 603 -
Tax 0 0 0 0 31 31 -3 -
NP -1,348 -897 -418 -300 -1,546 290 600 -
-
NP to SH -1,348 -897 -418 -300 -1,546 290 600 -
-
Tax Rate - - - - - -11.97% 0.50% -
Total Cost 10,295 7,341 4,379 2,035 11,400 8,420 4,989 61.87%
-
Net Worth 14,479 14,956 15,522 15,440 15,959 17,652 18,000 -13.47%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 14,479 14,956 15,522 15,440 15,959 17,652 18,000 -13.47%
NOSH 94,265 94,421 95,000 93,750 94,268 93,548 93,750 0.36%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -15.07% -13.92% -10.55% -17.29% -15.69% 3.33% 10.74% -
ROE -9.31% -6.00% -2.69% -1.94% -9.69% 1.64% 3.33% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 9.49 6.82 4.17 1.85 10.45 9.31 5.96 36.24%
EPS -1.43 -0.95 -0.44 -0.32 -1.64 0.31 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1536 0.1584 0.1634 0.1647 0.1693 0.1887 0.192 -13.78%
Adjusted Per Share Value based on latest NOSH - 93,750
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3.77 2.71 1.67 0.73 4.15 3.67 2.35 36.92%
EPS -0.57 -0.38 -0.18 -0.13 -0.65 0.12 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.061 0.063 0.0654 0.065 0.0672 0.0743 0.0758 -13.44%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.20 0.22 0.23 0.22 0.25 0.28 0.31 -
P/RPS 2.11 3.22 5.52 11.89 2.39 3.01 5.20 -45.10%
P/EPS -13.99 -23.16 -52.27 -68.75 -15.24 90.32 48.44 -
EY -7.15 -4.32 -1.91 -1.45 -6.56 1.11 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.39 1.41 1.34 1.48 1.48 1.61 -13.25%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 15/11/07 10/08/07 16/05/07 14/02/07 10/11/06 14/08/06 -
Price 0.19 0.20 0.27 0.25 0.23 0.25 0.28 -
P/RPS 2.00 2.93 6.48 13.51 2.20 2.69 4.70 -43.33%
P/EPS -13.29 -21.05 -61.36 -78.13 -14.02 80.65 43.75 -
EY -7.53 -4.75 -1.63 -1.28 -7.13 1.24 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.26 1.65 1.52 1.36 1.32 1.46 -10.28%

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