[MNC] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 241.28%
YoY- 263.64%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 20,258 15,485 10,591 5,754 18,696 12,230 6,769 107.25%
PBT 1,859 1,199 710 485 -339 -295 -381 -
Tax -2,272 -332 -1 1 -5 -3 2 -
NP -413 867 709 486 -344 -298 -379 5.87%
-
NP to SH -413 867 709 486 -344 -298 -379 5.87%
-
Tax Rate 122.22% 27.69% 0.14% -0.21% - - - -
Total Cost 20,671 14,618 9,882 5,268 19,040 12,528 7,148 102.58%
-
Net Worth 4,984 6,276 6,154 6,022 5,361 5,419 5,438 -5.63%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 4,984 6,276 6,154 6,022 5,361 5,419 5,438 -5.63%
NOSH 93,863 94,239 94,533 95,294 93,243 93,125 94,749 -0.62%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -2.04% 5.60% 6.69% 8.45% -1.84% -2.44% -5.60% -
ROE -8.29% 13.81% 11.52% 8.07% -6.42% -5.50% -6.97% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.58 16.43 11.20 6.04 20.05 13.13 7.14 108.62%
EPS -0.44 0.92 0.75 0.51 -0.36 -0.32 -0.40 6.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0531 0.0666 0.0651 0.0632 0.0575 0.0582 0.0574 -5.04%
Adjusted Per Share Value based on latest NOSH - 95,294
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.52 6.51 4.46 2.42 7.87 5.14 2.85 107.10%
EPS -0.17 0.36 0.30 0.20 -0.14 -0.13 -0.16 4.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.021 0.0264 0.0259 0.0253 0.0226 0.0228 0.0229 -5.59%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.26 0.18 0.285 0.29 0.245 0.265 0.255 -
P/RPS 1.20 1.10 2.54 4.80 1.22 2.02 3.57 -51.55%
P/EPS -59.09 19.57 38.00 56.86 -66.41 -82.81 -63.75 -4.92%
EY -1.69 5.11 2.63 1.76 -1.51 -1.21 -1.57 5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 2.70 4.38 4.59 4.26 4.55 4.44 6.77%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 28/08/15 26/05/15 26/02/15 19/11/14 26/08/14 -
Price 0.24 0.235 0.21 0.27 0.245 0.255 0.265 -
P/RPS 1.11 1.43 1.87 4.47 1.22 1.94 3.71 -55.16%
P/EPS -54.55 25.54 28.00 52.94 -66.41 -79.69 -66.25 -12.11%
EY -1.83 3.91 3.57 1.89 -1.51 -1.25 -1.51 13.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 3.53 3.23 4.27 4.26 4.38 4.62 -1.44%

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