[MNC] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 20.68%
YoY- 57.54%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 17,146 20,258 18,696 13,057 13,539 15,092 13,739 3.75%
PBT 505 1,859 -339 -1,634 -3,848 -579 -1,394 -
Tax -192 -2,272 -5 0 0 0 -4 90.52%
NP 313 -413 -344 -1,634 -3,848 -579 -1,398 -
-
NP to SH 313 -413 -344 -1,634 -3,848 -579 -1,398 -
-
Tax Rate 38.02% 122.22% - - - - - -
Total Cost 16,833 20,671 19,040 14,691 17,387 15,671 15,137 1.78%
-
Net Worth 51,129 4,984 5,361 5,799 6,400 10,164 10,828 29.49%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 51,129 4,984 5,361 5,799 6,400 10,164 10,828 29.49%
NOSH 377,894 93,863 93,243 94,450 94,545 93,770 94,489 25.96%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.83% -2.04% -1.84% -12.51% -28.42% -3.84% -10.18% -
ROE 0.61% -8.29% -6.42% -28.18% -60.12% -5.70% -12.91% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.02 21.58 20.05 13.82 14.32 16.09 14.54 -23.02%
EPS 0.23 -0.44 -0.36 -1.73 -4.07 -0.61 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.0531 0.0575 0.0614 0.0677 0.1084 0.1146 -3.90%
Adjusted Per Share Value based on latest NOSH - 98,888
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 7.21 8.52 7.87 5.49 5.70 6.35 5.78 3.74%
EPS 0.13 -0.17 -0.14 -0.69 -1.62 -0.24 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2151 0.021 0.0226 0.0244 0.0269 0.0428 0.0456 29.47%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.07 0.26 0.245 0.35 0.12 0.11 0.08 -
P/RPS 2.31 1.20 1.22 2.53 0.84 0.68 0.55 26.99%
P/EPS 126.77 -59.09 -66.41 -20.23 -2.95 -17.81 -5.41 -
EY 0.79 -1.69 -1.51 -4.94 -33.92 -5.61 -18.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 4.90 4.26 5.70 1.77 1.01 0.70 1.81%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 26/02/15 26/02/14 21/02/13 24/02/12 24/02/11 -
Price 0.06 0.24 0.245 0.285 0.10 0.22 0.09 -
P/RPS 1.98 1.11 1.22 2.06 0.70 1.37 0.62 21.33%
P/EPS 108.66 -54.55 -66.41 -16.47 -2.46 -35.63 -6.08 -
EY 0.92 -1.83 -1.51 -6.07 -40.70 -2.81 -16.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 4.52 4.26 4.64 1.48 2.03 0.79 -2.70%

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