[MNC] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 81.6%
YoY- 12.27%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 13,057 9,078 5,199 2,626 13,539 10,451 7,148 49.26%
PBT -1,634 -1,545 -1,430 -708 -3,848 -2,312 -1,482 6.70%
Tax 0 0 0 0 0 0 0 -
NP -1,634 -1,545 -1,430 -708 -3,848 -2,312 -1,482 6.70%
-
NP to SH -1,634 -1,545 -1,430 -708 -3,848 -2,312 -1,482 6.70%
-
Tax Rate - - - - - - - -
Total Cost 14,691 10,623 6,629 3,334 17,387 12,763 8,630 42.43%
-
Net Worth 5,799 4,832 4,981 5,682 6,400 7,926 8,750 -23.92%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 5,799 4,832 4,981 5,682 6,400 7,926 8,750 -23.92%
NOSH 94,450 94,207 94,701 94,400 94,545 94,367 94,394 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -12.51% -17.02% -27.51% -26.96% -28.42% -22.12% -20.73% -
ROE -28.18% -31.97% -28.71% -12.46% -60.12% -29.17% -16.94% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.82 9.64 5.49 2.78 14.32 11.07 7.57 49.21%
EPS -1.73 -1.64 -1.51 -0.75 -4.07 -2.45 -1.57 6.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0614 0.0513 0.0526 0.0602 0.0677 0.084 0.0927 -23.95%
Adjusted Per Share Value based on latest NOSH - 94,400
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.49 3.82 2.19 1.10 5.70 4.40 3.01 49.11%
EPS -0.69 -0.65 -0.60 -0.30 -1.62 -0.97 -0.62 7.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0244 0.0203 0.021 0.0239 0.0269 0.0333 0.0368 -23.90%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.35 0.255 0.31 0.19 0.12 0.15 0.16 -
P/RPS 2.53 2.65 5.65 6.83 0.84 1.35 2.11 12.82%
P/EPS -20.23 -15.55 -20.53 -25.33 -2.95 -6.12 -10.19 57.76%
EY -4.94 -6.43 -4.87 -3.95 -33.92 -16.33 -9.81 -36.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.70 4.97 5.89 3.16 1.77 1.79 1.73 120.94%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 14/11/13 29/08/13 30/05/13 21/02/13 22/11/12 28/08/12 -
Price 0.285 0.31 0.24 0.285 0.10 0.12 0.14 -
P/RPS 2.06 3.22 4.37 10.25 0.70 1.08 1.85 7.41%
P/EPS -16.47 -18.90 -15.89 -38.00 -2.46 -4.90 -8.92 50.33%
EY -6.07 -5.29 -6.29 -2.63 -40.70 -20.42 -11.21 -33.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.64 6.04 4.56 4.73 1.48 1.43 1.51 110.93%

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