Highlights

[MNC] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -24.83%    YoY -     -564.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 12,104 10,398 10,504 13,539 13,934 14,296 13,124 -5.25%
  QoQ % 16.41% -1.01% -22.42% -2.84% -2.53% 8.93% -
  Horiz. % 92.23% 79.23% 80.04% 103.16% 106.18% 108.93% 100.00%
PBT -2,060 -2,860 -2,832 -3,848 -3,082 -2,964 -3,228 -25.86%
  QoQ % 27.97% -0.99% 26.40% -24.83% -4.00% 8.18% -
  Horiz. % 63.82% 88.60% 87.73% 119.21% 95.50% 91.82% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -2,060 -2,860 -2,832 -3,848 -3,082 -2,964 -3,228 -25.86%
  QoQ % 27.97% -0.99% 26.40% -24.83% -4.00% 8.18% -
  Horiz. % 63.82% 88.60% 87.73% 119.21% 95.50% 91.82% 100.00%
NP to SH -2,060 -2,860 -2,832 -3,848 -3,082 -2,964 -3,228 -25.86%
  QoQ % 27.97% -0.99% 26.40% -24.83% -4.00% 8.18% -
  Horiz. % 63.82% 88.60% 87.73% 119.21% 95.50% 91.82% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 14,164 13,258 13,336 17,387 17,017 17,260 16,352 -9.12%
  QoQ % 6.83% -0.58% -23.30% 2.17% -1.41% 5.55% -
  Horiz. % 86.62% 81.08% 81.56% 106.33% 104.07% 105.55% 100.00%
Net Worth 4,832 4,981 5,682 6,400 7,926 8,750 9,484 -36.18%
  QoQ % -2.98% -12.35% -11.22% -19.25% -9.41% -7.74% -
  Horiz. % 50.95% 52.52% 59.92% 67.49% 83.58% 92.26% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 4,832 4,981 5,682 6,400 7,926 8,750 9,484 -36.18%
  QoQ % -2.98% -12.35% -11.22% -19.25% -9.41% -7.74% -
  Horiz. % 50.95% 52.52% 59.92% 67.49% 83.58% 92.26% 100.00%
NOSH 94,207 94,701 94,400 94,545 94,367 94,394 94,941 -0.52%
  QoQ % -0.52% 0.32% -0.15% 0.19% -0.03% -0.58% -
  Horiz. % 99.23% 99.75% 99.43% 99.58% 99.40% 99.42% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -17.02 % -27.51 % -26.96 % -28.42 % -22.12 % -20.73 % -24.60 % -21.76%
  QoQ % 38.13% -2.04% 5.14% -28.48% -6.71% 15.73% -
  Horiz. % 69.19% 111.83% 109.59% 115.53% 89.92% 84.27% 100.00%
ROE -42.63 % -57.41 % -49.83 % -60.12 % -38.89 % -33.87 % -34.03 % 16.19%
  QoQ % 25.74% -15.21% 17.12% -54.59% -14.82% 0.47% -
  Horiz. % 125.27% 168.70% 146.43% 176.67% 114.28% 99.53% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.85 10.98 11.13 14.32 14.77 15.14 13.82 -4.73%
  QoQ % 17.03% -1.35% -22.28% -3.05% -2.44% 9.55% -
  Horiz. % 92.98% 79.45% 80.54% 103.62% 106.87% 109.55% 100.00%
EPS -2.19 -3.02 -3.00 -4.07 -3.27 -3.14 -3.40 -25.40%
  QoQ % 27.48% -0.67% 26.29% -24.46% -4.14% 7.65% -
  Horiz. % 64.41% 88.82% 88.24% 119.71% 96.18% 92.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0513 0.0526 0.0602 0.0677 0.0840 0.0927 0.0999 -35.85%
  QoQ % -2.47% -12.62% -11.08% -19.40% -9.39% -7.21% -
  Horiz. % 51.35% 52.65% 60.26% 67.77% 84.08% 92.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 0.69 0.59 0.60 0.77 0.79 0.81 0.75 -5.40%
  QoQ % 16.95% -1.67% -22.08% -2.53% -2.47% 8.00% -
  Horiz. % 92.00% 78.67% 80.00% 102.67% 105.33% 108.00% 100.00%
EPS -0.12 -0.16 -0.16 -0.22 -0.18 -0.17 -0.18 -23.67%
  QoQ % 25.00% 0.00% 27.27% -22.22% -5.88% 5.56% -
  Horiz. % 66.67% 88.89% 88.89% 122.22% 100.00% 94.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0027 0.0028 0.0032 0.0036 0.0045 0.0050 0.0054 -36.98%
  QoQ % -3.57% -12.50% -11.11% -20.00% -10.00% -7.41% -
  Horiz. % 50.00% 51.85% 59.26% 66.67% 83.33% 92.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.2550 0.3100 0.1900 0.1200 0.1500 0.1600 0.1700 -
P/RPS 1.98 2.82 1.71 0.84 1.02 1.06 1.23 37.31%
  QoQ % -29.79% 64.91% 103.57% -17.65% -3.77% -13.82% -
  Horiz. % 160.98% 229.27% 139.02% 68.29% 82.93% 86.18% 100.00%
P/EPS -11.66 -10.26 -6.33 -2.95 -4.59 -5.10 -5.00 75.76%
  QoQ % -13.65% -62.09% -114.58% 35.73% 10.00% -2.00% -
  Horiz. % 233.20% 205.20% 126.60% 59.00% 91.80% 102.00% 100.00%
EY -8.58 -9.74 -15.79 -33.92 -21.78 -19.63 -20.00 -43.09%
  QoQ % 11.91% 38.32% 53.45% -55.74% -10.95% 1.85% -
  Horiz. % 42.90% 48.70% 78.95% 169.60% 108.90% 98.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.97 5.89 3.16 1.77 1.79 1.73 1.70 104.33%
  QoQ % -15.62% 86.39% 78.53% -1.12% 3.47% 1.76% -
  Horiz. % 292.35% 346.47% 185.88% 104.12% 105.29% 101.76% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 29/08/13 30/05/13 21/02/13 22/11/12 28/08/12 30/05/12 -
Price 0.3100 0.2400 0.2850 0.1000 0.1200 0.1400 0.1600 -
P/RPS 2.41 2.19 2.56 0.70 0.81 0.92 1.16 62.75%
  QoQ % 10.05% -14.45% 265.71% -13.58% -11.96% -20.69% -
  Horiz. % 207.76% 188.79% 220.69% 60.34% 69.83% 79.31% 100.00%
P/EPS -14.18 -7.95 -9.50 -2.46 -3.67 -4.46 -4.71 108.36%
  QoQ % -78.36% 16.32% -286.18% 32.97% 17.71% 5.31% -
  Horiz. % 301.06% 168.79% 201.70% 52.23% 77.92% 94.69% 100.00%
EY -7.05 -12.58 -10.53 -40.70 -27.22 -22.43 -21.25 -52.04%
  QoQ % 43.96% -19.47% 74.13% -49.52% -21.36% -5.55% -
  Horiz. % 33.18% 59.20% 49.55% 191.53% 128.09% 105.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 6.04 4.56 4.73 1.48 1.43 1.51 1.60 142.25%
  QoQ % 32.46% -3.59% 219.59% 3.50% -5.30% -5.63% -
  Horiz. % 377.50% 285.00% 295.62% 92.50% 89.37% 94.38% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

223  359  550  1443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.105+0.025 
 MAG 0.20+0.005 
 XOX-WC 0.015+0.005 
 WEGMANS-WA 0.06-0.01 
 PUC 0.17+0.015 
 JAKS 0.525+0.015 
 GUH 0.63+0.12 
 LYC 0.345+0.03 
 GLOTEC-WA 0.14+0.005 
 PAOS-WA 0.12+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS