[MNC] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 117.75%
YoY- 140.54%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,434 3,500 3,968 4,393 4,242 4,175 3,167 5.55%
PBT 83 22 6 30 -169 -132 -684 -
Tax 0 0 0 0 0 0 0 -
NP 83 22 6 30 -169 -132 -684 -
-
NP to SH 83 22 6 30 -169 -132 -684 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 3,351 3,478 3,962 4,363 4,411 4,307 3,851 -8.87%
-
Net Worth 12,034 14,256 7,764 12,930 12,111 12,332 12,653 -3.29%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 12,034 14,256 7,764 12,930 12,111 12,332 12,653 -3.29%
NOSH 92,222 110,000 60,000 100,000 93,888 94,285 94,999 -1.96%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.42% 0.63% 0.15% 0.68% -3.98% -3.16% -21.60% -
ROE 0.69% 0.15% 0.08% 0.23% -1.40% -1.07% -5.41% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.72 3.18 6.61 4.39 4.52 4.43 3.33 7.68%
EPS 0.09 0.02 0.01 0.03 -0.18 -0.14 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1305 0.1296 0.1294 0.1293 0.129 0.1308 0.1332 -1.35%
Adjusted Per Share Value based on latest NOSH - 100,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.45 1.47 1.67 1.85 1.79 1.76 1.33 5.94%
EPS 0.03 0.01 0.00 0.01 -0.07 -0.06 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 0.06 0.0327 0.0545 0.051 0.0519 0.0533 -3.28%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.06 0.07 0.07 0.07 0.14 0.10 0.30 -
P/RPS 1.61 2.20 1.06 1.59 3.10 2.26 9.00 -68.35%
P/EPS 66.67 350.00 700.00 233.33 -77.78 -71.43 -41.67 -
EY 1.50 0.29 0.14 0.43 -1.29 -1.40 -2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.54 0.54 1.09 0.76 2.25 -65.39%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/04/10 23/02/10 11/11/09 13/08/09 14/05/09 12/02/09 -
Price 0.05 0.07 0.07 0.09 0.09 0.19 0.15 -
P/RPS 1.34 2.20 1.06 2.05 1.99 4.29 4.50 -55.50%
P/EPS 55.56 350.00 700.00 300.00 -50.00 -135.71 -20.83 -
EY 1.80 0.29 0.14 0.33 -2.00 -0.74 -4.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.54 0.70 0.70 1.45 1.13 -51.73%

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