[MNC] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -96.4%
YoY- -276.04%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 17,146 17,471 18,715 19,999 20,258 21,951 22,518 -16.54%
PBT 773 1,219 1,481 1,614 1,871 1,155 747 2.29%
Tax -454 -2,124 -2,454 -2,378 -2,260 -334 -8 1358.79%
NP 319 -905 -973 -764 -389 821 739 -42.73%
-
NP to SH 319 -905 -973 -764 -389 821 739 -42.73%
-
Tax Rate 58.73% 174.24% 165.70% 147.34% 120.79% 28.92% 1.07% -
Total Cost 16,827 18,376 19,688 20,763 20,647 21,130 21,779 -15.73%
-
Net Worth 51,129 6,348 9,072 4,977 5,034 6,189 6,048 312.31%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 51,129 6,348 9,072 4,977 5,034 6,189 6,048 312.31%
NOSH 566,841 94,474 140,000 91,666 94,814 92,941 92,916 232.04%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.86% -5.18% -5.20% -3.82% -1.92% 3.74% 3.28% -
ROE 0.62% -14.25% -10.73% -15.35% -7.73% 13.26% 12.22% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.02 18.49 13.37 21.82 21.37 23.62 24.23 -74.89%
EPS 0.06 -0.96 -0.70 -0.83 -0.41 0.88 0.80 -82.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.0672 0.0648 0.0543 0.0531 0.0666 0.0651 24.16%
Adjusted Per Share Value based on latest NOSH - 91,666
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.22 7.36 7.88 8.42 8.53 9.25 9.49 -16.59%
EPS 0.13 -0.38 -0.41 -0.32 -0.16 0.35 0.31 -43.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2154 0.0267 0.0382 0.021 0.0212 0.0261 0.0255 312.09%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.07 0.165 0.21 0.23 0.26 0.18 0.285 -
P/RPS 2.31 0.89 1.57 1.05 1.22 0.76 1.18 56.17%
P/EPS 124.39 -17.22 -30.22 -27.60 -63.37 20.38 35.83 128.41%
EY 0.80 -5.81 -3.31 -3.62 -1.58 4.91 2.79 -56.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 2.46 3.24 4.24 4.90 2.70 4.38 -68.18%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 25/08/16 26/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.06 0.07 0.23 0.23 0.24 0.235 0.21 -
P/RPS 1.98 0.38 1.72 1.05 1.12 0.99 0.87 72.58%
P/EPS 106.62 -7.31 -33.09 -27.60 -58.50 26.60 26.40 152.53%
EY 0.94 -13.68 -3.02 -3.62 -1.71 3.76 3.79 -60.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.04 3.55 4.24 4.52 3.53 3.23 -64.79%

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