[MNC] YoY TTM Result on 30-Sep-2012 [#3]

Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -28.63%
YoY- -60.25%
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 21,951 16,209 12,166 14,155 14,951 14,144 15,977 5.43%
PBT 1,155 -389 -3,081 -2,705 -1,688 126 -955 -
Tax -334 -3 0 0 0 0 0 -
NP 821 -392 -3,081 -2,705 -1,688 126 -955 -
-
NP to SH 821 -392 -3,081 -2,705 -1,688 126 -955 -
-
Tax Rate 28.92% - - - - 0.00% - -
Total Cost 21,130 16,601 15,247 16,860 16,639 14,018 16,932 3.75%
-
Net Worth 6,189 5,529 4,916 7,922 10,706 9,795 12,930 -11.55%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 6,189 5,529 4,916 7,922 10,706 9,795 12,930 -11.55%
NOSH 92,941 95,000 95,833 94,318 95,000 75,000 100,000 -1.21%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.74% -2.42% -25.32% -19.11% -11.29% 0.89% -5.98% -
ROE 13.26% -7.09% -62.67% -34.14% -15.77% 1.29% -7.39% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.62 17.06 12.69 15.01 15.74 18.86 15.98 6.72%
EPS 0.88 -0.41 -3.21 -2.87 -1.78 0.17 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0582 0.0513 0.084 0.1127 0.1306 0.1293 -10.46%
Adjusted Per Share Value based on latest NOSH - 94,318
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.25 6.83 5.13 5.96 6.30 5.96 6.73 5.44%
EPS 0.35 -0.17 -1.30 -1.14 -0.71 0.05 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0261 0.0233 0.0207 0.0334 0.0451 0.0413 0.0545 -11.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.18 0.265 0.255 0.15 0.095 0.06 0.07 -
P/RPS 0.76 1.55 2.01 1.00 0.60 0.32 0.44 9.53%
P/EPS 20.38 -64.22 -7.93 -5.23 -5.35 35.71 -7.33 -
EY 4.91 -1.56 -12.61 -19.12 -18.70 2.80 -13.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 4.55 4.97 1.79 0.84 0.46 0.54 30.75%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 19/11/14 14/11/13 22/11/12 10/11/11 25/11/10 11/11/09 -
Price 0.235 0.255 0.31 0.12 0.14 0.09 0.09 -
P/RPS 0.99 1.49 2.44 0.80 0.89 0.48 0.56 9.95%
P/EPS 26.60 -61.80 -9.64 -4.18 -7.88 53.57 -9.42 -
EY 3.76 -1.62 -10.37 -23.90 -12.69 1.87 -10.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 4.38 6.04 1.43 1.24 0.69 0.70 30.93%

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