[MNC] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 179.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,186 4,129 5,338 4,192 2,892 3,182 2,644 13.25%
PBT 704 -160 1,308 1,435 486 748 692 1.15%
Tax -11 250 0 -78 0 0 0 -
NP 693 90 1,308 1,357 486 748 692 0.09%
-
NP to SH 693 90 1,308 1,357 486 748 692 0.09%
-
Tax Rate 1.56% - 0.00% 5.44% 0.00% 0.00% 0.00% -
Total Cost 2,493 4,039 4,030 2,835 2,406 2,434 1,952 17.73%
-
Net Worth 18,321 16,164 8,392 0 0 159,067 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 18,321 16,164 8,392 0 0 159,067 0 -
NOSH 94,931 87,234 43,600 33,589 2,238 73,333 42,716 70.38%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 21.75% 2.18% 24.50% 32.37% 16.80% 23.51% 26.17% -
ROE 3.78% 0.56% 15.58% 0.00% 0.00% 0.47% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.36 4.73 12.24 12.48 129.19 4.34 6.19 -33.48%
EPS 0.73 0.11 3.00 4.04 21.71 1.02 1.62 -41.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.193 0.1853 0.1925 0.00 0.00 2.1691 0.00 -
Adjusted Per Share Value based on latest NOSH - 33,589
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.34 1.74 2.25 1.77 1.22 1.34 1.11 13.38%
EPS 0.29 0.04 0.55 0.57 0.20 0.32 0.29 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0772 0.0681 0.0354 0.00 0.00 0.6702 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 - - - - - -
Price 0.44 0.58 0.00 0.00 0.00 0.00 0.00 -
P/RPS 13.11 12.25 0.00 0.00 0.00 0.00 0.00 -
P/EPS 60.27 562.17 0.00 0.00 0.00 0.00 0.00 -
EY 1.66 0.18 0.00 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 2.28 3.13 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 08/05/06 20/02/06 20/10/05 - - - - -
Price 0.37 0.39 0.00 0.00 0.00 0.00 0.00 -
P/RPS 11.02 8.24 0.00 0.00 0.00 0.00 0.00 -
P/EPS 50.68 378.01 0.00 0.00 0.00 0.00 0.00 -
EY 1.97 0.26 0.00 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 1.92 2.10 0.00 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