Highlights

[MNC] QoQ Annualized Quarter Result on 2016-03-31 [#1]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     207.51%    YoY -     -77.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 17,146 16,932 18,096 21,980 20,258 20,646 21,182 -13.09%
  QoQ % 1.26% -6.43% -17.67% 8.50% -1.88% -2.53% -
  Horiz. % 80.95% 79.94% 85.43% 103.77% 95.64% 97.47% 100.00%
PBT 505 729 638 912 1,859 1,598 1,420 -49.65%
  QoQ % -30.76% 14.32% -30.04% -50.94% 16.28% 12.58% -
  Horiz. % 35.56% 51.36% 44.93% 64.23% 130.92% 112.58% 100.00%
Tax -192 -262 -392 -468 -2,272 -442 -2 1,967.79%
  QoQ % 26.90% 32.99% 16.24% 79.40% -413.25% -22,033.30% -
  Horiz. % 9,600.00% 13,133.35% 19,600.00% 23,400.00% 113,600.00% 22,133.30% 100.00%
NP 313 466 246 444 -413 1,156 1,418 -63.31%
  QoQ % -32.93% 89.70% -44.59% 207.51% -135.73% -18.48% -
  Horiz. % 22.07% 32.91% 17.35% 31.31% -29.13% 81.52% 100.00%
NP to SH 313 466 246 444 -413 1,156 1,418 -63.31%
  QoQ % -32.93% 89.70% -44.59% 207.51% -135.73% -18.48% -
  Horiz. % 22.07% 32.91% 17.35% 31.31% -29.13% 81.52% 100.00%
Tax Rate 38.02 % 36.01 % 61.44 % 51.32 % 122.22 % 27.69 % 0.14 % 4,023.01%
  QoQ % 5.58% -41.39% 19.72% -58.01% 341.39% 19,678.57% -
  Horiz. % 27,157.14% 25,721.43% 43,885.71% 36,657.14% 87,300.00% 19,778.57% 100.00%
Total Cost 16,833 16,465 17,850 21,536 20,671 19,490 19,764 -10.10%
  QoQ % 2.23% -7.76% -17.12% 4.18% 6.06% -1.38% -
  Horiz. % 85.17% 83.31% 90.32% 108.97% 104.59% 98.62% 100.00%
Net Worth 51,129 6,348 6,180 4,977 4,984 6,276 6,154 307.58%
  QoQ % 705.35% 2.71% 24.18% -0.13% -20.59% 1.99% -
  Horiz. % 830.81% 103.16% 100.44% 80.88% 80.99% 101.99% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 51,129 6,348 6,180 4,977 4,984 6,276 6,154 307.58%
  QoQ % 705.35% 2.71% 24.18% -0.13% -20.59% 1.99% -
  Horiz. % 830.81% 103.16% 100.44% 80.88% 80.99% 101.99% 100.00%
NOSH 566,841 94,474 95,384 91,666 93,863 94,239 94,533 228.27%
  QoQ % 500.00% -0.95% 4.06% -2.34% -0.40% -0.31% -
  Horiz. % 599.62% 99.94% 100.90% 96.97% 99.29% 99.69% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.83 % 2.76 % 1.36 % 2.02 % -2.04 % 5.60 % 6.69 % -57.70%
  QoQ % -33.70% 102.94% -32.67% 199.02% -136.43% -16.29% -
  Horiz. % 27.35% 41.26% 20.33% 30.19% -30.49% 83.71% 100.00%
ROE 0.61 % 7.35 % 3.98 % 8.92 % -8.29 % 18.42 % 23.04 % -91.02%
  QoQ % -91.70% 84.67% -55.38% 207.60% -145.01% -20.05% -
  Horiz. % 2.65% 31.90% 17.27% 38.72% -35.98% 79.95% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.02 17.92 18.97 23.98 21.58 21.91 22.41 -73.55%
  QoQ % -83.15% -5.54% -20.89% 11.12% -1.51% -2.23% -
  Horiz. % 13.48% 79.96% 84.65% 107.01% 96.30% 97.77% 100.00%
EPS 0.23 0.49 0.26 0.48 -0.44 1.23 1.50 -71.19%
  QoQ % -53.06% 88.46% -45.83% 209.09% -135.77% -18.00% -
  Horiz. % 15.33% 32.67% 17.33% 32.00% -29.33% 82.00% 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 0.0902 0.0672 0.0648 0.0543 0.0531 0.0666 0.0651 24.16%
  QoQ % 34.23% 3.70% 19.34% 2.26% -20.27% 2.30% -
  Horiz. % 138.56% 103.23% 99.54% 83.41% 81.57% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 0.97 0.96 1.03 1.25 1.15 1.17 1.20 -13.17%
  QoQ % 1.04% -6.80% -17.60% 8.70% -1.71% -2.50% -
  Horiz. % 80.83% 80.00% 85.83% 104.17% 95.83% 97.50% 100.00%
EPS 0.02 0.03 0.01 0.03 -0.02 0.07 0.08 -60.15%
  QoQ % -33.33% 200.00% -66.67% 250.00% -128.57% -12.50% -
  Horiz. % 25.00% 37.50% 12.50% 37.50% -25.00% 87.50% 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 0.0291 0.0036 0.0035 0.0028 0.0028 0.0036 0.0035 307.78%
  QoQ % 708.33% 2.86% 25.00% 0.00% -22.22% 2.86% -
  Horiz. % 831.43% 102.86% 100.00% 80.00% 80.00% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.0700 0.1650 0.2100 0.2300 0.2600 0.1800 0.2850 -
P/RPS 2.31 0.92 1.11 0.96 1.20 0.82 1.27 48.74%
  QoQ % 151.09% -17.12% 15.63% -20.00% 46.34% -35.43% -
  Horiz. % 181.89% 72.44% 87.40% 75.59% 94.49% 64.57% 100.00%
P/EPS 126.77 33.40 81.43 47.48 -59.09 14.67 19.00 252.38%
  QoQ % 279.55% -58.98% 71.50% 180.35% -502.79% -22.79% -
  Horiz. % 667.21% 175.79% 428.58% 249.89% -311.00% 77.21% 100.00%
EY 0.79 2.99 1.23 2.11 -1.69 6.81 5.26 -71.58%
  QoQ % -73.58% 143.09% -41.71% 224.85% -124.82% 29.47% -
  Horiz. % 15.02% 56.84% 23.38% 40.11% -32.13% 129.47% 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 0.78 2.46 3.24 4.24 4.90 2.70 4.38 -68.18%
  QoQ % -68.29% -24.07% -23.58% -13.47% 81.48% -38.36% -
  Horiz. % 17.81% 56.16% 73.97% 96.80% 111.87% 61.64% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 25/08/16 26/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.0600 0.0700 0.2300 0.2300 0.2400 0.2350 0.2100 -
P/RPS 1.98 0.39 1.21 0.96 1.11 1.07 0.94 63.95%
  QoQ % 407.69% -67.77% 26.04% -13.51% 3.74% 13.83% -
  Horiz. % 210.64% 41.49% 128.72% 102.13% 118.09% 113.83% 100.00%
P/EPS 108.66 14.17 89.18 47.48 -54.55 19.16 14.00 289.58%
  QoQ % 666.83% -84.11% 87.83% 187.04% -384.71% 36.86% -
  Horiz. % 776.14% 101.21% 637.00% 339.14% -389.64% 136.86% 100.00%
EY 0.92 7.06 1.12 2.11 -1.83 5.22 7.14 -74.33%
  QoQ % -86.97% 530.36% -46.92% 215.30% -135.06% -26.89% -
  Horiz. % 12.89% 98.88% 15.69% 29.55% -25.63% 73.11% 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 0.67 1.04 3.55 4.24 4.52 3.53 3.23 -64.79%
  QoQ % -35.58% -70.70% -16.27% -6.19% 28.05% 9.29% -
  Horiz. % 20.74% 32.20% 109.91% 131.27% 139.94% 109.29% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS