[MNC] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 25.39%
YoY- 152.36%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 16,363 16,383 15,927 15,131 17,146 17,471 18,715 -8.54%
PBT -667 115 371 835 773 1,219 1,481 -
Tax 32 -510 -436 -435 -454 -2,124 -2,454 -
NP -635 -395 -65 400 319 -905 -973 -24.70%
-
NP to SH -635 -395 -65 400 319 -905 -973 -24.70%
-
Tax Rate - 443.48% 117.52% 52.10% 58.73% 174.24% 165.70% -
Total Cost 16,998 16,778 15,992 14,731 16,827 18,376 19,688 -9.30%
-
Net Worth 40,261 40,364 38,084 12,371 51,129 6,348 9,072 169.32%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 40,261 40,364 38,084 12,371 51,129 6,348 9,072 169.32%
NOSH 478,383 478,383 434,894 377,894 566,841 94,474 140,000 126.35%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -3.88% -2.41% -0.41% 2.64% 1.86% -5.18% -5.20% -
ROE -1.58% -0.98% -0.17% 3.23% 0.62% -14.25% -10.73% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.81 4.15 4.13 11.09 3.02 18.49 13.37 -56.59%
EPS -0.15 -0.10 -0.02 0.29 0.06 -0.96 -0.70 -64.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.1022 0.0987 0.0907 0.0902 0.0672 0.0648 27.78%
Adjusted Per Share Value based on latest NOSH - 377,894
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.89 6.90 6.71 6.37 7.22 7.36 7.88 -8.53%
EPS -0.27 -0.17 -0.03 0.17 0.13 -0.38 -0.41 -24.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1696 0.17 0.1604 0.0521 0.2154 0.0267 0.0382 169.39%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.085 0.07 0.075 0.065 0.07 0.165 0.21 -
P/RPS 2.23 1.69 1.82 0.59 2.31 0.89 1.57 26.27%
P/EPS -57.52 -69.99 -445.22 22.17 124.39 -17.22 -30.22 53.40%
EY -1.74 -1.43 -0.22 4.51 0.80 -5.81 -3.31 -34.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.68 0.76 0.72 0.78 2.46 3.24 -57.01%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 23/08/17 29/05/17 23/02/17 28/11/16 25/08/16 -
Price 0.08 0.08 0.075 0.07 0.06 0.07 0.23 -
P/RPS 2.10 1.93 1.82 0.63 1.98 0.38 1.72 14.19%
P/EPS -54.13 -79.99 -445.22 23.87 106.62 -7.31 -33.09 38.70%
EY -1.85 -1.25 -0.22 4.19 0.94 -13.68 -3.02 -27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.76 0.77 0.67 1.04 3.55 -61.34%

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