[MNC] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -506.58%
YoY- -147.67%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 7,588 8,226 8,403 9,854 12,839 15,056 16,845 -41.20%
PBT -2,732 -2,597 -2,580 -1,576 99 1,751 3,287 -
Tax 0 34 42 31 281 247 161 -
NP -2,732 -2,563 -2,538 -1,545 380 1,998 3,448 -
-
NP to SH -2,732 -2,563 -2,538 -1,545 380 1,998 3,448 -
-
Tax Rate - - - - -283.84% -14.11% -4.90% -
Total Cost 10,320 10,789 10,941 11,399 12,459 13,058 13,397 -15.95%
-
Net Worth 14,877 16,067 15,440 16,013 17,726 17,855 18,321 -12.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 14,877 16,067 15,440 16,013 17,726 17,855 18,321 -12.95%
NOSH 93,921 98,333 93,750 94,587 93,939 92,999 94,931 -0.70%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -36.00% -31.16% -30.20% -15.68% 2.96% 13.27% 20.47% -
ROE -18.36% -15.95% -16.44% -9.65% 2.14% 11.19% 18.82% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.08 8.37 8.96 10.42 13.67 16.19 17.74 -40.77%
EPS -2.91 -2.61 -2.71 -1.63 0.40 2.15 3.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1584 0.1634 0.1647 0.1693 0.1887 0.192 0.193 -12.33%
Adjusted Per Share Value based on latest NOSH - 94,587
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.20 3.46 3.54 4.15 5.41 6.34 7.09 -41.13%
EPS -1.15 -1.08 -1.07 -0.65 0.16 0.84 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0627 0.0677 0.065 0.0674 0.0747 0.0752 0.0772 -12.93%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.22 0.23 0.22 0.25 0.28 0.31 0.44 -
P/RPS 2.72 2.75 2.45 2.40 2.05 1.91 2.48 6.34%
P/EPS -7.56 -8.82 -8.13 -15.31 69.22 14.43 12.11 -
EY -13.22 -11.33 -12.31 -6.53 1.44 6.93 8.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.41 1.34 1.48 1.48 1.61 2.28 -28.07%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 10/08/07 16/05/07 14/02/07 10/11/06 14/08/06 - -
Price 0.20 0.27 0.25 0.23 0.25 0.28 0.00 -
P/RPS 2.48 3.23 2.79 2.21 1.83 1.73 0.00 -
P/EPS -6.88 -10.36 -9.23 -14.08 61.80 13.03 0.00 -
EY -14.54 -9.65 -10.83 -7.10 1.62 7.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.65 1.52 1.36 1.32 1.46 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