[MNC] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 27.97%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 13,538 11,412 13,057 12,104 10,398 10,504 13,539 -0.00%
PBT -762 -1,192 -1,634 -2,060 -2,860 -2,832 -3,848 -66.12%
Tax 4 4 0 0 0 0 0 -
NP -758 -1,188 -1,634 -2,060 -2,860 -2,832 -3,848 -66.24%
-
NP to SH -758 -1,188 -1,634 -2,060 -2,860 -2,832 -3,848 -66.24%
-
Tax Rate - - - - - - - -
Total Cost 14,296 12,600 14,691 14,164 13,258 13,336 17,387 -12.26%
-
Net Worth 5,438 5,585 5,799 4,832 4,981 5,682 6,400 -10.31%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 5,438 5,585 5,799 4,832 4,981 5,682 6,400 -10.31%
NOSH 94,749 95,806 94,450 94,207 94,701 94,400 94,545 0.14%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -5.60% -10.41% -12.51% -17.02% -27.51% -26.96% -28.42% -
ROE -13.94% -21.27% -28.18% -42.63% -57.41% -49.83% -60.12% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.29 11.91 13.82 12.85 10.98 11.13 14.32 -0.14%
EPS -0.80 -1.24 -1.73 -2.19 -3.02 -3.00 -4.07 -66.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0574 0.0583 0.0614 0.0513 0.0526 0.0602 0.0677 -10.44%
Adjusted Per Share Value based on latest NOSH - 95,833
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.70 4.80 5.49 5.09 4.37 4.42 5.70 0.00%
EPS -0.32 -0.50 -0.69 -0.87 -1.20 -1.19 -1.62 -66.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0229 0.0235 0.0244 0.0203 0.021 0.0239 0.0269 -10.20%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.255 0.38 0.35 0.255 0.31 0.19 0.12 -
P/RPS 1.78 3.19 2.53 1.98 2.82 1.71 0.84 65.20%
P/EPS -31.88 -30.65 -20.23 -11.66 -10.26 -6.33 -2.95 390.93%
EY -3.14 -3.26 -4.94 -8.58 -9.74 -15.79 -33.92 -79.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 6.52 5.70 4.97 5.89 3.16 1.77 84.92%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 26/02/14 14/11/13 29/08/13 30/05/13 21/02/13 -
Price 0.265 0.305 0.285 0.31 0.24 0.285 0.10 -
P/RPS 1.85 2.56 2.06 2.41 2.19 2.56 0.70 91.49%
P/EPS -33.12 -24.60 -16.47 -14.18 -7.95 -9.50 -2.46 468.64%
EY -3.02 -4.07 -6.07 -7.05 -12.58 -10.53 -40.70 -82.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.62 5.23 4.64 6.04 4.56 4.73 1.48 114.03%

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