[MNC] YoY Annualized Quarter 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- 36.2%
YoY- 73.5%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 15,658 18,096 21,182 13,538 10,398 14,296 15,708 -0.05%
PBT -164 638 1,420 -762 -2,860 -2,964 98 -
Tax -354 -392 -2 4 0 0 0 -
NP -518 246 1,418 -758 -2,860 -2,964 98 -
-
NP to SH -518 246 1,418 -758 -2,860 -2,964 98 -
-
Tax Rate - 61.44% 0.14% - - - 0.00% -
Total Cost 16,176 17,850 19,764 14,296 13,258 17,260 15,610 0.59%
-
Net Worth 38,084 6,180 6,154 5,438 4,981 8,750 11,279 22.46%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 38,084 6,180 6,154 5,438 4,981 8,750 11,279 22.46%
NOSH 434,894 95,384 94,533 94,749 94,701 94,394 97,999 28.16%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -3.31% 1.36% 6.69% -5.60% -27.51% -20.73% 0.62% -
ROE -1.36% 3.98% 23.04% -13.94% -57.41% -33.87% 0.87% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.06 18.97 22.41 14.29 10.98 15.14 16.03 -20.44%
EPS -0.14 0.26 1.50 -0.80 -3.02 -3.14 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0987 0.0648 0.0651 0.0574 0.0526 0.0927 0.1151 -2.52%
Adjusted Per Share Value based on latest NOSH - 91,111
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.59 7.61 8.91 5.70 4.37 6.01 6.61 -0.05%
EPS -0.22 0.10 0.60 -0.32 -1.20 -1.25 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1602 0.026 0.0259 0.0229 0.021 0.0368 0.0475 22.43%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.075 0.21 0.285 0.255 0.31 0.16 0.09 -
P/RPS 1.85 1.11 1.27 1.78 2.82 1.06 0.56 22.01%
P/EPS -55.87 81.43 19.00 -31.88 -10.26 -5.10 90.00 -
EY -1.79 1.23 5.26 -3.14 -9.74 -19.63 1.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 3.24 4.38 4.44 5.89 1.73 0.78 -0.43%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 25/08/16 28/08/15 26/08/14 29/08/13 28/08/12 25/08/11 -
Price 0.075 0.23 0.21 0.265 0.24 0.14 0.11 -
P/RPS 1.85 1.21 0.94 1.85 2.19 0.92 0.69 17.84%
P/EPS -55.87 89.18 14.00 -33.12 -7.95 -4.46 110.00 -
EY -1.79 1.12 7.14 -3.02 -12.58 -22.43 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 3.55 3.23 4.62 4.56 1.51 0.96 -3.81%

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