[MNC] QoQ TTM Result on 30-Jun-2006 [#2]

Announcement Date
14-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -42.05%
YoY- -39.14%
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 8,403 9,854 12,839 15,056 16,845 16,551 15,604 -33.83%
PBT -2,580 -1,576 99 1,751 3,287 3,069 3,977 -
Tax 42 31 281 247 161 172 -78 -
NP -2,538 -1,545 380 1,998 3,448 3,241 3,899 -
-
NP to SH -2,538 -1,545 380 1,998 3,448 3,241 3,899 -
-
Tax Rate - - -283.84% -14.11% -4.90% -5.60% 1.96% -
Total Cost 10,941 11,399 12,459 13,058 13,397 13,310 11,705 -4.40%
-
Net Worth 15,440 16,013 17,726 17,855 18,321 16,164 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 15,440 16,013 17,726 17,855 18,321 16,164 0 -
NOSH 93,750 94,587 93,939 92,999 94,931 87,234 43,600 66.67%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -30.20% -15.68% 2.96% 13.27% 20.47% 19.58% 24.99% -
ROE -16.44% -9.65% 2.14% 11.19% 18.82% 20.05% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.96 10.42 13.67 16.19 17.74 18.97 35.79 -60.31%
EPS -2.71 -1.63 0.40 2.15 3.63 3.72 8.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1647 0.1693 0.1887 0.192 0.193 0.1853 0.00 -
Adjusted Per Share Value based on latest NOSH - 92,999
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.54 4.15 5.41 6.34 7.09 6.97 6.57 -33.80%
EPS -1.07 -0.65 0.16 0.84 1.45 1.36 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.0674 0.0747 0.0752 0.0772 0.0681 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - -
Price 0.22 0.25 0.28 0.31 0.44 0.58 0.00 -
P/RPS 2.45 2.40 2.05 1.91 2.48 3.06 0.00 -
P/EPS -8.13 -15.31 69.22 14.43 12.11 15.61 0.00 -
EY -12.31 -6.53 1.44 6.93 8.25 6.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.48 1.48 1.61 2.28 3.13 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 16/05/07 14/02/07 10/11/06 14/08/06 - - - -
Price 0.25 0.23 0.25 0.28 0.00 0.00 0.00 -
P/RPS 2.79 2.21 1.83 1.73 0.00 0.00 0.00 -
P/EPS -9.23 -14.08 61.80 13.03 0.00 0.00 0.00 -
EY -10.83 -7.10 1.62 7.67 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.36 1.32 1.46 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