[MNC] YoY TTM Result on 30-Sep-2009 [#3]

Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 9.82%
YoY- 43.62%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 14,155 14,951 14,144 15,977 10,341 7,588 12,839 1.63%
PBT -2,705 -1,688 126 -955 -1,694 -2,732 99 -
Tax 0 0 0 0 0 0 281 -
NP -2,705 -1,688 126 -955 -1,694 -2,732 380 -
-
NP to SH -2,705 -1,688 126 -955 -1,694 -2,732 380 -
-
Tax Rate - - 0.00% - - - -283.84% -
Total Cost 16,860 16,639 14,018 16,932 12,035 10,320 12,459 5.16%
-
Net Worth 7,922 10,706 9,795 12,930 12,987 14,877 17,726 -12.55%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 7,922 10,706 9,795 12,930 12,987 14,877 17,726 -12.55%
NOSH 94,318 95,000 75,000 100,000 92,500 93,921 93,939 0.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -19.11% -11.29% 0.89% -5.98% -16.38% -36.00% 2.96% -
ROE -34.14% -15.77% 1.29% -7.39% -13.04% -18.36% 2.14% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.01 15.74 18.86 15.98 11.18 8.08 13.67 1.56%
EPS -2.87 -1.78 0.17 -0.96 -1.83 -2.91 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.084 0.1127 0.1306 0.1293 0.1404 0.1584 0.1887 -12.60%
Adjusted Per Share Value based on latest NOSH - 100,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.96 6.30 5.96 6.73 4.36 3.20 5.41 1.62%
EPS -1.14 -0.71 0.05 -0.40 -0.71 -1.15 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0451 0.0413 0.0545 0.0547 0.0627 0.0747 -12.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.15 0.095 0.06 0.07 0.12 0.22 0.28 -
P/RPS 1.00 0.60 0.32 0.44 1.07 2.72 2.05 -11.26%
P/EPS -5.23 -5.35 35.71 -7.33 -6.55 -7.56 69.22 -
EY -19.12 -18.70 2.80 -13.64 -15.26 -13.22 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.84 0.46 0.54 0.85 1.39 1.48 3.21%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 10/11/11 25/11/10 11/11/09 13/11/08 15/11/07 10/11/06 -
Price 0.12 0.14 0.09 0.09 0.09 0.20 0.25 -
P/RPS 0.80 0.89 0.48 0.56 0.81 2.48 1.83 -12.87%
P/EPS -4.18 -7.88 53.57 -9.42 -4.91 -6.88 61.80 -
EY -23.90 -12.69 1.87 -10.61 -20.35 -14.54 1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.24 0.69 0.70 0.64 1.26 1.32 1.34%

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