[MNC] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 26.4%
YoY- 12.27%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 21,980 23,016 11,412 10,504 13,124 14,540 14,000 7.80%
PBT 912 1,940 -1,192 -2,832 -3,228 100 88 47.60%
Tax -468 4 4 0 0 0 0 -
NP 444 1,944 -1,188 -2,832 -3,228 100 88 30.93%
-
NP to SH 444 1,944 -1,188 -2,832 -3,228 100 88 30.93%
-
Tax Rate 51.32% -0.21% - - - 0.00% 0.00% -
Total Cost 21,536 21,072 12,600 13,336 16,352 14,440 13,912 7.54%
-
Net Worth 4,977 6,022 5,585 5,682 9,484 9,566 14,256 -16.07%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 4,977 6,022 5,585 5,682 9,484 9,566 14,256 -16.07%
NOSH 91,666 95,294 95,806 94,400 94,941 83,333 110,000 -2.99%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.02% 8.45% -10.41% -26.96% -24.60% 0.69% 0.63% -
ROE 8.92% 32.28% -21.27% -49.83% -34.03% 1.05% 0.62% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 23.98 24.15 11.91 11.13 13.82 17.45 12.73 11.12%
EPS 0.48 2.04 -1.24 -3.00 -3.40 0.12 0.08 34.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0543 0.0632 0.0583 0.0602 0.0999 0.1148 0.1296 -13.48%
Adjusted Per Share Value based on latest NOSH - 94,400
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.25 9.68 4.80 4.42 5.52 6.12 5.89 7.80%
EPS 0.19 0.82 -0.50 -1.19 -1.36 0.04 0.04 29.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0209 0.0253 0.0235 0.0239 0.0399 0.0402 0.06 -16.10%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.23 0.29 0.38 0.19 0.17 0.09 0.07 -
P/RPS 0.96 1.20 3.19 1.71 1.23 0.52 0.55 9.71%
P/EPS 47.48 14.22 -30.65 -6.33 -5.00 75.00 87.50 -9.67%
EY 2.11 7.03 -3.26 -15.79 -20.00 1.33 1.14 10.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.24 4.59 6.52 3.16 1.70 0.78 0.54 40.93%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 26/05/15 27/05/14 30/05/13 30/05/12 25/05/11 26/04/10 -
Price 0.23 0.27 0.305 0.285 0.16 0.08 0.07 -
P/RPS 0.96 1.12 2.56 2.56 1.16 0.46 0.55 9.71%
P/EPS 47.48 13.24 -24.60 -9.50 -4.71 66.67 87.50 -9.67%
EY 2.11 7.56 -4.07 -10.53 -21.25 1.50 1.14 10.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.24 4.27 5.23 4.73 1.60 0.70 0.54 40.93%

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