[MNC] YoY TTM 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- 2.57%
YoY- -167.02%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 19,999 21,597 13,284 12,884 14,738 13,874 16,103 3.67%
PBT 1,614 439 -1,224 -3,749 -1,404 -1,386 -111 -
Tax -2,378 -5 1 0 0 0 0 -
NP -764 434 -1,223 -3,749 -1,404 -1,386 -111 37.87%
-
NP to SH -764 434 -1,223 -3,749 -1,404 -1,386 -111 37.87%
-
Tax Rate 147.34% 1.14% - - - - - -
Total Cost 20,763 21,163 14,507 16,633 16,142 15,260 16,214 4.20%
-
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 -3.82% 2.01% -9.21% -29.10% -9.53% -9.99% -0.69% -
ROE -15.35% 7.21% -21.90% -65.97% -14.80% -14.49% -0.78% -
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 21.82 22.66 13.87 13.65 15.52 16.65 14.64 6.87%
EPS -0.83 0.46 -1.28 -3.97 -1.48 -1.66 -0.10 42.24%
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 8.41 9.09 5.59 5.42 6.20 5.84 6.77 3.67%
EPS -0.32 0.18 -0.51 -1.58 -0.59 -0.58 -0.05 36.21%
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 1.05 1.28 2.74 1.39 1.10 0.54 0.48 13.92%
P/EPS -27.60 63.68 -29.77 -4.78 -11.50 -5.41 -69.37 -14.22%
EY -3.62 1.57 -3.36 -20.90 -8.70 -18.48 -1.44 16.59%
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 1.05 1.19 2.20 2.09 1.03 0.48 0.48 13.92%
P/EPS -27.60 59.28 -23.89 -7.18 -10.82 -4.81 -69.37 -14.22%
EY -3.62 1.69 -4.19 -13.93 -9.24 -20.79 -1.44 16.59%
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