[MNC] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -135.73%
YoY- -20.06%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 16,932 18,096 21,980 20,258 20,646 21,182 23,016 -18.46%
PBT 729 638 912 1,859 1,598 1,420 1,940 -47.83%
Tax -262 -392 -468 -2,272 -442 -2 4 -
NP 466 246 444 -413 1,156 1,418 1,944 -61.31%
-
NP to SH 466 246 444 -413 1,156 1,418 1,944 -61.31%
-
Tax Rate 35.94% 61.44% 51.32% 122.22% 27.66% 0.14% -0.21% -
Total Cost 16,465 17,850 21,536 20,671 19,490 19,764 21,072 -15.12%
-
Net Worth 6,348 6,180 4,977 4,984 6,276 6,154 6,022 3.56%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 6,348 6,180 4,977 4,984 6,276 6,154 6,022 3.56%
NOSH 94,470 95,384 91,666 93,863 94,239 94,533 95,294 -0.57%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.76% 1.36% 2.02% -2.04% 5.60% 6.69% 8.45% -
ROE 7.35% 3.98% 8.92% -8.29% 18.42% 23.04% 32.28% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.92 18.97 23.98 21.58 21.91 22.41 24.15 -17.99%
EPS 0.49 0.26 0.48 -0.44 1.23 1.50 2.04 -61.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0672 0.0648 0.0543 0.0531 0.0666 0.0651 0.0632 4.16%
Adjusted Per Share Value based on latest NOSH - 94,814
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.13 7.62 9.26 8.53 8.70 8.92 9.70 -18.50%
EPS 0.20 0.10 0.19 -0.17 0.49 0.60 0.82 -60.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.026 0.021 0.021 0.0264 0.0259 0.0254 3.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.165 0.21 0.23 0.26 0.18 0.285 0.29 -
P/RPS 0.92 1.11 0.96 1.20 0.82 1.27 1.20 -16.19%
P/EPS 33.40 81.43 47.48 -59.09 14.67 19.00 14.22 76.42%
EY 2.99 1.23 2.11 -1.69 6.81 5.26 7.03 -43.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 3.24 4.24 4.90 2.70 4.38 4.59 -33.94%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 25/08/16 26/05/16 26/02/16 30/11/15 28/08/15 26/05/15 -
Price 0.07 0.23 0.23 0.24 0.235 0.21 0.27 -
P/RPS 0.39 1.21 0.96 1.11 1.07 0.94 1.12 -50.40%
P/EPS 14.17 89.18 47.48 -54.55 19.16 14.00 13.24 4.61%
EY 7.06 1.12 2.11 -1.83 5.22 7.14 7.56 -4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 3.55 4.24 4.52 3.53 3.23 4.27 -60.89%

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