[MNC] QoQ TTM 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- 52.33%
YoY- 84.64%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 21,597 18,696 16,209 14,627 13,284 13,057 12,166 46.66%
PBT 439 -344 -389 -585 -1,224 -1,634 -3,081 -
Tax -5 -5 -3 2 1 0 0 -
NP 434 -349 -392 -583 -1,223 -1,634 -3,081 -
-
NP to SH 434 -349 -392 -583 -1,223 -1,634 -3,081 -
-
Tax Rate 1.14% - - - - - - -
Total Cost 21,163 19,045 16,601 15,210 14,507 14,691 15,247 24.45%
-
Net Worth 6,022 5,289 5,529 5,229 5,585 6,071 4,916 14.50%
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 5,289 5,529 5,229 5,585 6,071 4,916 14.50%
NOSH 95,294 91,999 95,000 91,111 95,806 98,888 95,833 -0.37%
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 2.01% -1.87% -2.42% -3.99% -9.21% -12.51% -25.32% -
ROE 7.21% -6.60% -7.09% -11.15% -21.90% -26.91% -62.67% -
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 22.66 20.32 17.06 16.05 13.87 13.20 12.69 47.23%
EPS 0.46 -0.38 -0.41 -0.64 -1.28 -1.65 -3.21 -
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 9.09 7.87 6.82 6.15 5.59 5.49 5.12 46.67%
EPS 0.18 -0.15 -0.16 -0.25 -0.51 -0.69 -1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0253 0.0223 0.0233 0.022 0.0235 0.0255 0.0207 14.32%
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 1.28 1.21 1.55 1.59 2.74 2.65 2.01 -26.00%
P/EPS 63.68 -64.58 -64.22 -39.85 -29.77 -21.18 -7.93 -
EY 1.57 -1.55 -1.56 -2.51 -3.36 -4.72 -12.61 -
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 1.19 1.21 1.49 1.65 2.20 2.16 2.44 -38.06%
P/EPS 59.28 -64.58 -61.80 -41.41 -23.89 -17.25 -9.64 -
EY 1.69 -1.55 -1.62 -2.41 -4.19 -5.80 -10.37 -
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