[MNC] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	16,103	12,681	9,711	8,403	16,845	-1.11%
YoY %	26.99%	30.58%	15.57%	-50.12%	-	-
Horiz. %	95.60%	75.28%	57.65%	49.88%	100.00%	-
PBT	-111	-1,537	-1,570	-2,580	3,287	-
YoY %	92.78%	2.10%	39.15%	-178.49%	-	-
Horiz. %	-3.38%	-46.76%	-47.76%	-78.49%	100.00%	-
Tax	0	0	0	42	161	-
YoY %	0.00%	0.00%	0.00%	-73.91%	-	-
Horiz. %	0.00%	0.00%	0.00%	26.09%	100.00%	-
NP	-111	-1,537	-1,570	-2,538	3,448	-
YoY %	92.78%	2.10%	38.14%	-173.61%	-	-
Horiz. %	-3.22%	-44.58%	-45.53%	-73.61%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-111	-1,537	-1,570	-2,538	3,448	-
YoY %	92.78%	2.10%	38.14%	-173.61%	-	-
Horiz. %	-3.22%	-44.58%	-45.53%	-73.61%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	-	-4.90%	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	100.00%	-
Total Cost	16,214	14,218	11,281	10,941	13,397	4.88%
YoY %	14.04%	26.03%	3.11%	-18.33%	-	-
Horiz. %	121.03%	106.13%	84.21%	81.67%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	14,256	12,332	14,046	15,440	18,321	-6.07%
YoY %	15.60%	-12.20%	-9.03%	-15.73%	-	-
Horiz. %	77.81%	67.31%	76.67%	84.27%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	14,256	12,332	14,046	15,440	18,321	-6.07%
YoY %	15.60%	-12.20%	-9.03%	-15.73%	-	-
Horiz. %	77.81%	67.31%	76.67%	84.27%	100.00%	-
NOSH	110,000	94,285	94,909	93,750	94,931	3.74%
YoY %	16.67%	-0.66%	1.24%	-1.24%	-	-
Horiz. %	115.87%	99.32%	99.98%	98.76%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	-0.69%	-12.12%	-16.17%	-30.20%	20.47%	-
YoY %	94.31%	25.05%	46.46%	-247.53%	-	-
Horiz. %	-3.37%	-59.21%	-78.99%	-147.53%	100.00%	-
ROE	-0.78%	-12.46%	-11.18%	-16.44%	18.82%	-
YoY %	93.74%	-11.45%	32.00%	-187.35%	-	-
Horiz. %	-4.14%	-66.21%	-59.40%	-87.35%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	14.64	13.45	10.23	8.96	17.74	-4.68%
YoY %	8.85%	31.48%	14.17%	-49.49%	-	-
Horiz. %	82.53%	75.82%	57.67%	50.51%	100.00%	-
EPS	-0.10	-1.63	-1.65	-2.71	3.63	-
YoY %	93.87%	1.21%	39.11%	-174.66%	-	-
Horiz. %	-2.75%	-44.90%	-45.45%	-74.66%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.1296	0.1308	0.148	0.1647	0.193	-9.47%
YoY %	-0.92%	-11.62%	-10.14%	-14.66%	-	-
Horiz. %	67.15%	67.77%	76.68%	85.34%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 93,750
RPS	6.78	5.34	4.09	3.54	7.09	-1.11%
YoY %	26.97%	30.56%	15.54%	-50.07%	-	-
Horiz. %	95.63%	75.32%	57.69%	49.93%	100.00%	-
EPS	-0.05	-0.65	-0.66	-1.07	1.45	-
YoY %	92.31%	1.52%	38.32%	-173.79%	-	-
Horiz. %	-3.45%	-44.83%	-45.52%	-73.79%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.06	0.0519	0.0592	0.065	0.0772	-6.10%
YoY %	15.61%	-12.33%	-8.92%	-15.80%	-	-
Horiz. %	77.72%	67.23%	76.68%	84.20%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	-
Price	0.07	0.10	0.17	0.22	0.44	-
P/RPS	0.48	0.74	1.66	2.45	2.48	-33.65%
YoY %	-35.14%	-55.42%	-32.24%	-1.21%	-	-
Horiz. %	19.35%	29.84%	66.94%	98.79%	100.00%	-
P/EPS	-69.37	-6.13	-10.28	-8.13	12.11	-
YoY %	-1,031.65%	40.37%	-26.45%	-167.13%	-	-
Horiz. %	-572.83%	-50.62%	-84.89%	-67.13%	100.00%	-
EY	-1.44	-16.30	-9.73	-12.31	8.25	-
YoY %	91.17%	-67.52%	20.96%	-249.21%	-	-
Horiz. %	-17.45%	-197.58%	-117.94%	-149.21%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.54	0.76	1.15	1.34	2.28	-30.22%
YoY %	-28.95%	-33.91%	-14.18%	-41.23%	-	-
Horiz. %	23.68%	33.33%	50.44%	58.77%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	26/04/10	14/05/09	23/05/08	16/05/07	-	-
Price	0.07	0.19	0.16	0.25	0.00	-
P/RPS	0.48	1.41	1.56	2.79	0.00	-
YoY %	-65.96%	-9.62%	-44.09%	0.00%	-	-
Horiz. %	17.20%	50.54%	55.91%	100.00%	-	-
P/EPS	-69.37	-11.66	-9.67	-9.23	0.00	-
YoY %	-494.94%	-20.58%	-4.77%	0.00%	-	-
Horiz. %	751.57%	126.33%	104.77%	100.00%	-	-
EY	-1.44	-8.58	-10.34	-10.83	0.00	-
YoY %	83.22%	17.02%	4.52%	0.00%	-	-
Horiz. %	13.30%	79.22%	95.48%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.54	1.45	1.08	1.52	0.00	-
YoY %	-62.76%	34.26%	-28.95%	0.00%	-	-
Horiz. %	35.53%	95.39%	71.05%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos