[MNC] YoY TTM 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- 31.1%
YoY- 49.55%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 14,386 14,659 15,295 14,277 10,131 8,226 15,056 -0.75%
PBT -2,103 -1,445 141 -1,059 -2,099 -2,597 1,751 -
Tax 0 0 0 0 0 34 247 -
NP -2,103 -1,445 141 -1,059 -2,099 -2,563 1,998 -
-
NP to SH -2,103 -1,445 141 -1,059 -2,099 -2,563 1,998 -
-
Tax Rate - - 0.00% - - - -14.11% -
Total Cost 16,489 16,104 15,154 15,336 12,230 10,789 13,058 3.96%
-
Net Worth 8,813 9,207 12,034 12,111 13,434 16,067 17,855 -11.09%
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 8,813 9,207 12,034 12,111 13,434 16,067 17,855 -11.09%
NOSH 95,070 80,000 92,222 93,888 95,147 98,333 92,999 0.36%
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 -14.62% -9.86% 0.92% -7.42% -20.72% -31.16% 13.27% -
ROE -23.86% -15.69% 1.17% -8.74% -15.62% -15.95% 11.19% -
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 15.13 18.32 16.58 15.21 10.65 8.37 16.19 -1.12%
EPS -2.21 -1.81 0.15 -1.13 -2.21 -2.61 2.15 -
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 6.06 6.17 6.44 6.01 4.27 3.46 6.34 -0.74%
EPS -0.89 -0.61 0.06 -0.45 -0.88 -1.08 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0371 0.0388 0.0507 0.051 0.0566 0.0677 0.0752 -11.09%
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 1.06 0.49 0.36 0.92 1.13 2.75 1.91 -9.33%
P/EPS -7.23 -4.98 39.24 -12.41 -5.44 -8.82 14.43 -
EY -13.83 -20.07 2.55 -8.06 -18.38 -11.33 6.93 -
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 0.93 0.60 0.30 0.59 0.85 3.23 1.73 -9.81%
P/EPS -6.33 -6.09 32.70 -7.98 -4.08 -10.36 13.03 -
EY -15.80 -16.42 3.06 -12.53 -24.51 -9.65 7.67 -
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