[MNC] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 135.25%
YoY- 182.01%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 16,383 15,927 15,131 17,146 17,471 18,715 19,999 -12.43%
PBT 115 371 835 773 1,219 1,481 1,614 -82.78%
Tax -510 -436 -435 -454 -2,124 -2,454 -2,378 -64.13%
NP -395 -65 400 319 -905 -973 -764 -35.55%
-
NP to SH -395 -65 400 319 -905 -973 -764 -35.55%
-
Tax Rate 443.48% 117.52% 52.10% 58.73% 174.24% 165.70% 147.34% -
Total Cost 16,778 15,992 14,731 16,827 18,376 19,688 20,763 -13.23%
-
Net Worth 40,364 38,084 12,371 51,129 6,348 9,072 4,977 303.14%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 40,364 38,084 12,371 51,129 6,348 9,072 4,977 303.14%
NOSH 478,383 434,894 377,894 566,841 94,474 140,000 91,666 200.56%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -2.41% -0.41% 2.64% 1.86% -5.18% -5.20% -3.82% -
ROE -0.98% -0.17% 3.23% 0.62% -14.25% -10.73% -15.35% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.15 4.13 11.09 3.02 18.49 13.37 21.82 -66.89%
EPS -0.10 -0.02 0.29 0.06 -0.96 -0.70 -0.83 -75.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1022 0.0987 0.0907 0.0902 0.0672 0.0648 0.0543 52.38%
Adjusted Per Share Value based on latest NOSH - 377,894
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.89 6.70 6.37 7.21 7.35 7.87 8.41 -12.43%
EPS -0.17 -0.03 0.17 0.13 -0.38 -0.41 -0.32 -34.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1698 0.1602 0.052 0.2151 0.0267 0.0382 0.0209 303.62%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.07 0.075 0.065 0.07 0.165 0.21 0.23 -
P/RPS 1.69 1.82 0.59 2.31 0.89 1.57 1.05 37.30%
P/EPS -69.99 -445.22 22.17 124.39 -17.22 -30.22 -27.60 85.85%
EY -1.43 -0.22 4.51 0.80 -5.81 -3.31 -3.62 -46.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.72 0.78 2.46 3.24 4.24 -70.44%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 23/08/17 29/05/17 23/02/17 28/11/16 25/08/16 26/05/16 -
Price 0.08 0.075 0.07 0.06 0.07 0.23 0.23 -
P/RPS 1.93 1.82 0.63 1.98 0.38 1.72 1.05 49.99%
P/EPS -79.99 -445.22 23.87 106.62 -7.31 -33.09 -27.60 103.14%
EY -1.25 -0.22 4.19 0.94 -13.68 -3.02 -3.62 -50.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.76 0.77 0.67 1.04 3.55 4.24 -67.62%

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