[MNC] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -27.61%
YoY- 73.5%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 5,754 18,696 12,230 6,769 2,853 13,057 9,078 -26.23%
PBT 485 -339 -295 -381 -298 -1,634 -1,545 -
Tax 1 -5 -3 2 1 0 0 -
NP 486 -344 -298 -379 -297 -1,634 -1,545 -
-
NP to SH 486 -344 -298 -379 -297 -1,634 -1,545 -
-
Tax Rate -0.21% - - - - - - -
Total Cost 5,268 19,040 12,528 7,148 3,150 14,691 10,623 -37.37%
-
Net Worth 6,022 5,361 5,419 5,438 5,585 5,799 4,832 15.82%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 6,022 5,361 5,419 5,438 5,585 5,799 4,832 15.82%
NOSH 95,294 93,243 93,125 94,749 95,806 94,450 94,207 0.76%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.45% -1.84% -2.44% -5.60% -10.41% -12.51% -17.02% -
ROE 8.07% -6.42% -5.50% -6.97% -5.32% -28.18% -31.97% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.04 20.05 13.13 7.14 2.98 13.82 9.64 -26.79%
EPS 0.51 -0.36 -0.32 -0.40 -0.31 -1.73 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0632 0.0575 0.0582 0.0574 0.0583 0.0614 0.0513 14.93%
Adjusted Per Share Value based on latest NOSH - 91,111
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.42 7.87 5.14 2.85 1.20 5.49 3.82 -26.25%
EPS 0.20 -0.14 -0.13 -0.16 -0.12 -0.69 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0226 0.0228 0.0229 0.0235 0.0244 0.0203 15.82%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.29 0.245 0.265 0.255 0.38 0.35 0.255 -
P/RPS 4.80 1.22 2.02 3.57 12.76 2.53 2.65 48.64%
P/EPS 56.86 -66.41 -82.81 -63.75 -122.58 -20.23 -15.55 -
EY 1.76 -1.51 -1.21 -1.57 -0.82 -4.94 -6.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.59 4.26 4.55 4.44 6.52 5.70 4.97 -5.16%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 26/02/15 19/11/14 26/08/14 27/05/14 26/02/14 14/11/13 -
Price 0.27 0.245 0.255 0.265 0.305 0.285 0.31 -
P/RPS 4.47 1.22 1.94 3.71 10.24 2.06 3.22 24.46%
P/EPS 52.94 -66.41 -79.69 -66.25 -98.39 -16.47 -18.90 -
EY 1.89 -1.51 -1.25 -1.51 -1.02 -6.07 -5.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 4.26 4.38 4.62 5.23 4.64 6.04 -20.65%

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