[MNC] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 45.88%
YoY- 287.07%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 7,279 7,829 9,048 10,591 6,769 5,199 7,148 0.30%
PBT -1,557 -82 319 710 -381 -1,430 -1,482 0.82%
Tax -109 -177 -196 -1 2 0 0 -
NP -1,666 -259 123 709 -379 -1,430 -1,482 1.96%
-
NP to SH -1,666 -259 123 709 -379 -1,430 -1,482 1.96%
-
Tax Rate - - 61.44% 0.14% - - - -
Total Cost 8,945 8,088 8,925 9,882 7,148 6,629 8,630 0.59%
-
Net Worth 34,742 38,084 6,180 6,154 5,438 4,981 8,750 25.82%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 34,742 38,084 6,180 6,154 5,438 4,981 8,750 25.82%
NOSH 478,383 434,894 95,384 94,533 94,749 94,701 94,394 31.04%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -22.89% -3.31% 1.36% 6.69% -5.60% -27.51% -20.73% -
ROE -4.80% -0.68% 1.99% 11.52% -6.97% -28.71% -16.94% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1.69 2.03 9.49 11.20 7.14 5.49 7.57 -22.10%
EPS -0.39 -0.07 0.13 0.75 -0.40 -1.51 -1.57 -20.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0987 0.0648 0.0651 0.0574 0.0526 0.0927 -2.30%
Adjusted Per Share Value based on latest NOSH - 92,916
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.06 3.29 3.81 4.46 2.85 2.19 3.01 0.27%
EPS -0.70 -0.11 0.05 0.30 -0.16 -0.60 -0.62 2.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1462 0.1602 0.026 0.0259 0.0229 0.021 0.0368 25.83%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.07 0.075 0.21 0.285 0.255 0.31 0.16 -
P/RPS 4.15 3.70 2.21 2.54 3.57 5.65 2.11 11.92%
P/EPS -18.11 -111.73 162.85 38.00 -63.75 -20.53 -10.19 10.05%
EY -5.52 -0.89 0.61 2.63 -1.57 -4.87 -9.81 -9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.76 3.24 4.38 4.44 5.89 1.73 -10.81%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 23/08/17 25/08/16 28/08/15 26/08/14 29/08/13 28/08/12 -
Price 0.065 0.075 0.23 0.21 0.265 0.24 0.14 -
P/RPS 3.85 3.70 2.42 1.87 3.71 4.37 1.85 12.98%
P/EPS -16.82 -111.73 178.36 28.00 -66.25 -15.89 -8.92 11.14%
EY -5.95 -0.89 0.56 3.57 -1.51 -6.29 -11.21 -10.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.76 3.55 3.23 4.62 4.56 1.51 -9.85%

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