[MNC] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.0%
YoY- -1191.62%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 20,646 16,306 12,104 13,934 15,184 13,568 17,081 3.20%
PBT 1,598 -393 -2,060 -3,082 -238 160 -361 -
Tax -442 -4 0 0 0 0 0 -
NP 1,156 -397 -2,060 -3,082 -238 160 -361 -
-
NP to SH 1,156 -397 -2,060 -3,082 -238 160 -361 -
-
Tax Rate 27.66% - - - - 0.00% - -
Total Cost 19,490 16,703 14,164 17,017 15,422 13,408 17,442 1.86%
-
Net Worth 6,276 5,419 4,832 7,926 10,617 12,055 12,082 -10.33%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 6,276 5,419 4,832 7,926 10,617 12,055 12,082 -10.33%
NOSH 94,239 93,124 94,207 94,367 94,210 92,307 93,448 0.14%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.60% -2.44% -17.02% -22.12% -1.57% 1.18% -2.12% -
ROE 18.42% -7.33% -42.63% -38.89% -2.25% 1.33% -2.99% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.91 17.51 12.85 14.77 16.12 14.70 18.28 3.06%
EPS 1.23 -0.43 -2.19 -3.27 -0.25 0.17 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0666 0.0582 0.0513 0.084 0.1127 0.1306 0.1293 -10.46%
Adjusted Per Share Value based on latest NOSH - 94,318
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.70 6.87 5.10 5.87 6.40 5.72 7.20 3.20%
EPS 0.49 -0.17 -0.87 -1.30 -0.10 0.07 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0264 0.0228 0.0204 0.0334 0.0447 0.0508 0.0509 -10.35%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.18 0.265 0.255 0.15 0.095 0.06 0.07 -
P/RPS 0.82 1.51 1.98 1.02 0.59 0.41 0.38 13.67%
P/EPS 14.67 -62.11 -11.66 -4.59 -37.50 34.62 -18.10 -
EY 6.81 -1.61 -8.58 -21.78 -2.67 2.89 -5.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 4.55 4.97 1.79 0.84 0.46 0.54 30.75%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 19/11/14 14/11/13 22/11/12 10/11/11 25/11/10 11/11/09 -
Price 0.235 0.255 0.31 0.12 0.14 0.09 0.09 -
P/RPS 1.07 1.46 2.41 0.81 0.87 0.61 0.49 13.89%
P/EPS 19.16 -59.77 -14.18 -3.67 -55.26 51.92 -23.28 -
EY 5.22 -1.67 -7.05 -27.22 -1.81 1.93 -4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 4.38 6.04 1.43 1.24 0.69 0.70 30.93%

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