[MNC] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -128.03%
YoY- 74.25%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 7,148 7,854 6,934 8,417 5,145 3,961 5,589 4.18%
PBT -1,482 49 105 -301 -1,169 -418 603 -
Tax 0 0 0 0 0 0 -3 -
NP -1,482 49 105 -301 -1,169 -418 600 -
-
NP to SH -1,482 49 105 -301 -1,169 -418 600 -
-
Tax Rate - 0.00% 0.00% - - - 0.50% -
Total Cost 8,630 7,805 6,829 8,718 6,314 4,379 4,989 9.55%
-
Net Worth 8,750 11,279 12,456 12,134 13,311 15,522 18,000 -11.31%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 8,750 11,279 12,456 12,134 13,311 15,522 18,000 -11.31%
NOSH 94,394 97,999 95,454 94,062 94,274 95,000 93,750 0.11%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -20.73% 0.62% 1.51% -3.58% -22.72% -10.55% 10.74% -
ROE -16.94% 0.43% 0.84% -2.48% -8.78% -2.69% 3.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 7.57 8.01 7.26 8.95 5.46 4.17 5.96 4.06%
EPS -1.57 0.05 0.11 -0.32 -1.24 -0.44 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.1151 0.1305 0.129 0.1412 0.1634 0.192 -11.41%
Adjusted Per Share Value based on latest NOSH - 93,888
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.01 3.31 2.92 3.54 2.17 1.67 2.35 4.20%
EPS -0.62 0.02 0.04 -0.13 -0.49 -0.18 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0369 0.0475 0.0525 0.0511 0.0561 0.0654 0.0758 -11.29%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.16 0.09 0.06 0.14 0.12 0.23 0.31 -
P/RPS 2.11 1.12 0.83 1.56 2.20 5.52 5.20 -13.94%
P/EPS -10.19 180.00 54.55 -43.75 -9.68 -52.27 48.44 -
EY -9.81 0.56 1.83 -2.29 -10.33 -1.91 2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.78 0.46 1.09 0.85 1.41 1.61 1.20%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 26/08/10 13/08/09 28/08/08 10/08/07 14/08/06 -
Price 0.14 0.11 0.05 0.09 0.09 0.27 0.28 -
P/RPS 1.85 1.37 0.69 1.01 1.65 6.48 4.70 -14.38%
P/EPS -8.92 220.00 45.45 -28.13 -7.26 -61.36 43.75 -
EY -11.21 0.45 2.20 -3.56 -13.78 -1.63 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 0.96 0.38 0.70 0.64 1.65 1.46 0.56%

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