[MNC] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 12.81%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 13,739 16,779 11,004 8,947 9,854 16,551 12,355 1.78%
PBT -1,394 -265 -2,026 -1,348 -1,577 3,069 2,625 -
Tax -4 0 0 0 31 172 -52 -34.77%
NP -1,398 -265 -2,026 -1,348 -1,546 3,241 2,573 -
-
NP to SH -1,398 -265 -2,026 -1,348 -1,546 3,241 2,625 -
-
Tax Rate - - - - - -5.60% 1.98% -
Total Cost 15,137 17,044 13,030 10,295 11,400 13,310 9,782 7.54%
-
Net Worth 10,828 12,246 12,494 14,479 15,959 14,271 159,940 -36.14%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 10,828 12,246 12,494 14,479 15,959 14,271 159,940 -36.14%
NOSH 94,489 94,642 94,509 94,265 94,268 77,019 73,735 4.21%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -10.18% -1.58% -18.41% -15.07% -15.69% 19.58% 20.83% -
ROE -12.91% -2.16% -16.22% -9.31% -9.69% 22.71% 1.64% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 14.54 17.73 11.64 9.49 10.45 21.49 16.76 -2.33%
EPS -1.48 -0.28 -2.14 -1.43 -1.64 6.48 3.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1146 0.1294 0.1322 0.1536 0.1693 0.1853 2.1691 -38.72%
Adjusted Per Share Value based on latest NOSH - 93,958
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 5.79 7.07 4.63 3.77 4.15 6.97 5.20 1.80%
EPS -0.59 -0.11 -0.85 -0.57 -0.65 1.36 1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0456 0.0516 0.0526 0.061 0.0672 0.0601 0.6736 -36.14%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 - -
Price 0.08 0.07 0.30 0.20 0.25 0.58 0.00 -
P/RPS 0.55 0.39 2.58 2.11 2.39 2.70 0.00 -
P/EPS -5.41 -25.00 -13.99 -13.99 -15.24 13.78 0.00 -
EY -18.49 -4.00 -7.15 -7.15 -6.56 7.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.54 2.27 1.30 1.48 3.13 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 23/02/10 12/02/09 21/02/08 14/02/07 20/02/06 - -
Price 0.09 0.07 0.15 0.19 0.23 0.39 0.00 -
P/RPS 0.62 0.39 1.29 2.00 2.20 1.81 0.00 -
P/EPS -6.08 -25.00 -7.00 -13.29 -14.02 9.27 0.00 -
EY -16.44 -4.00 -14.29 -7.53 -7.13 10.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.54 1.13 1.24 1.36 2.10 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