[MNC] QoQ Annualized Quarter Result on 31-Dec-2017

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017
Profit Trend
QoQ- -31.1%
YoY- -303.83%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 14,558 0 14,012 16,363 15,913 15,658 13,920 3.65%
PBT -3,114 0 -3,348 -668 -148 -164 1,160 -
Tax -218 0 -36 30 -338 -354 -392 -37.47%
NP -3,332 0 -3,384 -638 -486 -518 768 -
-
NP to SH -3,332 0 -3,384 -638 -486 -518 768 -
-
Tax Rate - - - - - - 33.79% -
Total Cost 17,890 0 17,396 17,001 16,399 16,176 13,152 27.92%
-
Net Worth 34,742 36,251 35,475 40,261 40,364 38,084 12,371 128.53%
Dividend
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 34,742 36,251 35,475 40,261 40,364 38,084 12,371 128.53%
NOSH 478,383 431,053 478,383 478,383 478,383 434,894 377,894 20.77%
Ratio Analysis
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -22.89% 0.00% -24.15% -3.90% -3.06% -3.31% 5.52% -
ROE -9.59% 0.00% -9.54% -1.58% -1.21% -1.36% 6.21% -
Per Share
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.38 0.00 3.25 3.81 4.03 4.06 10.20 -58.69%
EPS -0.78 0.00 -0.72 -0.15 -0.12 -0.14 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0841 0.0823 0.0937 0.1022 0.0987 0.0907 -9.01%
Adjusted Per Share Value based on latest NOSH - 478,383
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.12 0.00 5.89 6.88 6.69 6.59 5.86 3.53%
EPS -1.40 0.00 -1.42 -0.27 -0.20 -0.22 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1462 0.1525 0.1492 0.1694 0.1698 0.1602 0.052 128.74%
Price Multiplier on Financial Quarter End Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/06/18 30/04/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.07 0.065 0.06 0.085 0.07 0.075 0.065 -
P/RPS 2.07 0.00 1.85 2.23 1.74 1.85 0.64 155.89%
P/EPS -9.06 0.00 -7.64 -57.25 -56.81 -55.87 11.54 -
EY -11.04 0.00 -13.08 -1.75 -1.76 -1.79 8.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.77 0.73 0.91 0.68 0.76 0.72 16.35%
Price Multiplier on Announcement Date
30/06/18 30/04/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/08/18 - 24/05/18 27/02/18 29/11/17 23/08/17 29/05/17 -
Price 0.065 0.00 0.065 0.08 0.08 0.075 0.07 -
P/RPS 1.92 0.00 2.00 2.10 1.99 1.85 0.69 126.85%
P/EPS -8.41 0.00 -8.28 -53.88 -64.92 -55.87 12.43 -
EY -11.89 0.00 -12.08 -1.86 -1.54 -1.79 8.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.79 0.85 0.78 0.76 0.77 4.13%

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