[MNC] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -8.04%
YoY- 33.17%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 12,699 15,485 12,230 9,078 10,451 11,388 10,176 3.75%
PBT 547 1,199 -295 -1,545 -2,312 -179 120 28.73%
Tax -197 -332 -3 0 0 0 0 -
NP 350 867 -298 -1,545 -2,312 -179 120 19.51%
-
NP to SH 350 867 -298 -1,545 -2,312 -179 120 19.51%
-
Tax Rate 36.01% 27.69% - - - - 0.00% -
Total Cost 12,349 14,618 12,528 10,623 12,763 11,567 10,056 3.47%
-
Net Worth 6,348 6,276 5,419 4,832 7,926 10,617 12,055 -10.12%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 6,348 6,276 5,419 4,832 7,926 10,617 12,055 -10.12%
NOSH 94,470 94,239 93,125 94,207 94,367 94,210 92,307 0.38%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.76% 5.60% -2.44% -17.02% -22.12% -1.57% 1.18% -
ROE 5.51% 13.81% -5.50% -31.97% -29.17% -1.69% 1.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.44 16.43 13.13 9.64 11.07 12.09 11.02 3.36%
EPS 0.37 0.92 -0.32 -1.64 -2.45 -0.19 0.13 19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0672 0.0666 0.0582 0.0513 0.084 0.1127 0.1306 -10.47%
Adjusted Per Share Value based on latest NOSH - 95,833
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.35 6.52 5.15 3.82 4.40 4.80 4.29 3.74%
EPS 0.15 0.37 -0.13 -0.65 -0.97 -0.08 0.05 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.0264 0.0228 0.0204 0.0334 0.0447 0.0508 -10.15%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.165 0.18 0.265 0.255 0.15 0.095 0.06 -
P/RPS 1.23 1.10 2.02 2.65 1.35 0.79 0.54 14.69%
P/EPS 44.54 19.57 -82.81 -15.55 -6.12 -50.00 46.15 -0.58%
EY 2.25 5.11 -1.21 -6.43 -16.33 -2.00 2.17 0.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 2.70 4.55 4.97 1.79 0.84 0.46 32.20%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 30/11/15 19/11/14 14/11/13 22/11/12 10/11/11 25/11/10 -
Price 0.07 0.235 0.255 0.31 0.12 0.14 0.09 -
P/RPS 0.52 1.43 1.94 3.22 1.08 1.16 0.82 -7.30%
P/EPS 18.89 25.54 -79.69 -18.90 -4.90 -73.68 69.23 -19.44%
EY 5.29 3.91 -1.25 -5.29 -20.42 -1.36 1.44 24.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 3.53 4.38 6.04 1.43 1.24 0.69 7.07%

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