[MNC] YoY Annual (Unaudited) Result on 31-Dec-2014 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
YoY- 78.95%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 16,363 17,146 20,258 18,696 13,057 13,539 15,092 1.35%
PBT -668 505 1,859 -339 -1,634 -3,848 -579 2.40%
Tax 30 -192 -2,272 -5 0 0 0 -
NP -638 313 -413 -344 -1,634 -3,848 -579 1.62%
-
NP to SH -638 313 -413 -344 -1,634 -3,848 -579 1.62%
-
Tax Rate - 38.02% 122.22% - - - - -
Total Cost 17,001 16,833 20,671 19,040 14,691 17,387 15,671 1.36%
-
Net Worth 40,261 51,129 4,984 5,361 5,799 6,400 10,164 25.76%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 40,261 51,129 4,984 5,361 5,799 6,400 10,164 25.76%
NOSH 478,383 377,894 93,863 93,243 94,450 94,545 93,770 31.17%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -3.90% 1.83% -2.04% -1.84% -12.51% -28.42% -3.84% -
ROE -1.58% 0.61% -8.29% -6.42% -28.18% -60.12% -5.70% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.81 3.02 21.58 20.05 13.82 14.32 16.09 -21.32%
EPS -0.15 0.23 -0.44 -0.36 -1.73 -4.07 -0.61 -20.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.0902 0.0531 0.0575 0.0614 0.0677 0.1084 -2.39%
Adjusted Per Share Value based on latest NOSH - 91,999
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 6.88 7.21 8.52 7.87 5.49 5.70 6.35 1.34%
EPS -0.27 0.13 -0.17 -0.14 -0.69 -1.62 -0.24 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1694 0.2151 0.021 0.0226 0.0244 0.0269 0.0428 25.74%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.085 0.07 0.26 0.245 0.35 0.12 0.11 -
P/RPS 2.23 2.31 1.20 1.22 2.53 0.84 0.68 21.86%
P/EPS -57.25 126.77 -59.09 -66.41 -20.23 -2.95 -17.81 21.46%
EY -1.75 0.79 -1.69 -1.51 -4.94 -33.92 -5.61 -17.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.78 4.90 4.26 5.70 1.77 1.01 -1.72%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 26/02/16 26/02/15 26/02/14 21/02/13 24/02/12 -
Price 0.08 0.06 0.24 0.245 0.285 0.10 0.22 -
P/RPS 2.10 1.98 1.11 1.22 2.06 0.70 1.37 7.37%
P/EPS -53.88 108.66 -54.55 -66.41 -16.47 -2.46 -35.63 7.12%
EY -1.86 0.92 -1.83 -1.51 -6.07 -40.70 -2.81 -6.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.67 4.52 4.26 4.64 1.48 2.03 -13.49%

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