[MNC] YoY TTM 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- 46.97%
YoY- 57.54%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM 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 773 1,871 -344 -1,634 -3,848 -572 -1,389 -
Tax -454 -2,260 -5 0 0 0 0 -
NP 319 -389 -349 -1,634 -3,848 -572 -1,389 -
-
NP to SH 319 -389 -349 -1,634 -3,848 -572 -1,389 -
-
Tax Rate 58.73% 120.79% - - - - - -
Total Cost 16,827 20,647 19,045 14,691 17,387 15,664 15,128 1.78%
-
Net Worth 51,129 5,034 5,289 6,071 6,379 10,152 10,817 29.51%
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 5,034 5,289 6,071 6,379 10,152 10,817 29.51%
NOSH 566,841 94,814 91,999 98,888 94,233 93,571 94,312 34.80%
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 1.86% -1.92% -1.87% -12.51% -28.42% -3.79% -10.11% -
ROE 0.62% -7.73% -6.60% -26.91% -60.32% -5.63% -12.84% -
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 21.37 20.32 13.20 14.37 16.13 14.57 -23.05%
EPS 0.06 -0.41 -0.38 -1.65 -4.08 -0.61 -1.47 -
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 0.1085 0.1147 -3.92%
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 7.22 8.53 7.88 5.50 5.70 6.36 5.79 3.74%
EPS 0.13 -0.16 -0.15 -0.69 -1.62 -0.24 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2154 0.0212 0.0223 0.0256 0.0269 0.0428 0.0456 29.50%
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 1.22 1.21 2.65 0.84 0.68 0.55 26.99%
P/EPS 124.39 -63.37 -64.58 -21.18 -2.94 -17.99 -5.43 -
EY 0.80 -1.58 -1.55 -4.72 -34.03 -5.56 -18.41 -
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 1.12 1.21 2.16 0.70 1.36 0.62 21.33%
P/EPS 106.62 -58.50 -64.58 -17.25 -2.45 -35.99 -6.11 -
EY 0.94 -1.71 -1.55 -5.80 -40.83 -2.78 -16.36 -
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 0.78 -2.49%

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