Highlights

[MNC] QoQ Cumulative Quarter Result on 2015-03-31 [#1]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     241.28%    YoY -     263.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 20,258 15,485 10,591 5,754 18,696 12,230 6,769 107.26%
  QoQ % 30.82% 46.21% 84.06% -69.22% 52.87% 80.68% -
  Horiz. % 299.28% 228.76% 156.46% 85.01% 276.20% 180.68% 100.00%
PBT 1,859 1,199 710 485 -339 -295 -381 -
  QoQ % 55.05% 68.87% 46.39% 243.07% -14.92% 22.57% -
  Horiz. % -487.93% -314.70% -186.35% -127.30% 88.98% 77.43% 100.00%
Tax -2,272 -332 -1 1 -5 -3 2 -
  QoQ % -584.34% -33,100.00% -200.00% 120.00% -66.67% -250.00% -
  Horiz. % -113,600.00% -16,600.00% -50.00% 50.00% -250.00% -150.00% 100.00%
NP -413 867 709 486 -344 -298 -379 5.88%
  QoQ % -147.64% 22.28% 45.88% 241.28% -15.44% 21.37% -
  Horiz. % 108.97% -228.76% -187.07% -128.23% 90.77% 78.63% 100.00%
NP to SH -413 867 709 486 -344 -298 -379 5.88%
  QoQ % -147.64% 22.28% 45.88% 241.28% -15.44% 21.37% -
  Horiz. % 108.97% -228.76% -187.07% -128.23% 90.77% 78.63% 100.00%
Tax Rate 122.22 % 27.69 % 0.14 % -0.21 % - % - % - % -
  QoQ % 341.39% 19,678.57% 166.67% 0.00% 0.00% 0.00% -
  Horiz. % -58,200.00% -13,185.71% -66.67% 100.00% - - -
Total Cost 20,671 14,618 9,882 5,268 19,040 12,528 7,148 102.59%
  QoQ % 41.41% 47.93% 87.59% -72.33% 51.98% 75.27% -
  Horiz. % 289.19% 204.50% 138.25% 73.70% 266.37% 175.27% 100.00%
Net Worth 4,984 6,276 6,154 6,022 5,361 5,419 5,438 -5.64%
  QoQ % -20.59% 1.99% 2.18% 12.33% -1.08% -0.35% -
  Horiz. % 91.64% 115.40% 113.16% 110.74% 98.58% 99.65% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 4,984 6,276 6,154 6,022 5,361 5,419 5,438 -5.64%
  QoQ % -20.59% 1.99% 2.18% 12.33% -1.08% -0.35% -
  Horiz. % 91.64% 115.40% 113.16% 110.74% 98.58% 99.65% 100.00%
NOSH 93,863 94,239 94,533 95,294 93,243 93,125 94,749 -0.62%
  QoQ % -0.40% -0.31% -0.80% 2.20% 0.13% -1.72% -
  Horiz. % 99.06% 99.46% 99.77% 100.57% 98.41% 98.28% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -2.04 % 5.60 % 6.69 % 8.45 % -1.84 % -2.44 % -5.60 % -48.90%
  QoQ % -136.43% -16.29% -20.83% 559.24% 24.59% 56.43% -
  Horiz. % 36.43% -100.00% -119.46% -150.89% 32.86% 43.57% 100.00%
ROE -8.29 % 13.81 % 11.52 % 8.07 % -6.42 % -5.50 % -6.97 % 12.22%
  QoQ % -160.03% 19.88% 42.75% 225.70% -16.73% 21.09% -
  Horiz. % 118.94% -198.13% -165.28% -115.78% 92.11% 78.91% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.58 16.43 11.20 6.04 20.05 13.13 7.14 108.62%
  QoQ % 31.35% 46.70% 85.43% -69.88% 52.70% 83.89% -
  Horiz. % 302.24% 230.11% 156.86% 84.59% 280.81% 183.89% 100.00%
EPS -0.44 0.92 0.75 0.51 -0.36 -0.32 -0.40 6.54%
  QoQ % -147.83% 22.67% 47.06% 241.67% -12.50% 20.00% -
  Horiz. % 110.00% -230.00% -187.50% -127.50% 90.00% 80.00% 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 0.0531 0.0666 0.0651 0.0632 0.0575 0.0582 0.0574 -5.05%
  QoQ % -20.27% 2.30% 3.01% 9.91% -1.20% 1.39% -
  Horiz. % 92.51% 116.03% 113.41% 110.10% 100.17% 101.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.15 0.88 0.60 0.33 1.06 0.70 0.38 108.80%
  QoQ % 30.68% 46.67% 81.82% -68.87% 51.43% 84.21% -
  Horiz. % 302.63% 231.58% 157.89% 86.84% 278.95% 184.21% 100.00%
EPS -0.02 0.05 0.04 0.03 -0.02 -0.02 -0.02 -
  QoQ % -140.00% 25.00% 33.33% 250.00% 0.00% 0.00% -
  Horiz. % 100.00% -250.00% -200.00% -150.00% 100.00% 100.00% 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 0.0028 0.0036 0.0035 0.0034 0.0030 0.0031 0.0031 -6.54%
  QoQ % -22.22% 2.86% 2.94% 13.33% -3.23% 0.00% -
  Horiz. % 90.32% 116.13% 112.90% 109.68% 96.77% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.2600 0.1800 0.2850 0.2900 0.2450 0.2650 0.2550 -
P/RPS 1.20 1.10 2.54 4.80 1.22 2.02 3.57 -51.56%
  QoQ % 9.09% -56.69% -47.08% 293.44% -39.60% -43.42% -
  Horiz. % 33.61% 30.81% 71.15% 134.45% 34.17% 56.58% 100.00%
P/EPS -59.09 19.57 38.00 56.86 -66.41 -82.81 -63.75 -4.92%
  QoQ % -401.94% -48.50% -33.17% 185.62% 19.80% -29.90% -
  Horiz. % 92.69% -30.70% -59.61% -89.19% 104.17% 129.90% 100.00%
EY -1.69 5.11 2.63 1.76 -1.51 -1.21 -1.57 5.02%
  QoQ % -133.07% 94.30% 49.43% 216.56% -24.79% 22.93% -
  Horiz. % 107.64% -325.48% -167.52% -112.10% 96.18% 77.07% 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 4.90 2.70 4.38 4.59 4.26 4.55 4.44 6.77%
  QoQ % 81.48% -38.36% -4.58% 7.75% -6.37% 2.48% -
  Horiz. % 110.36% 60.81% 98.65% 103.38% 95.95% 102.48% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 28/08/15 26/05/15 26/02/15 19/11/14 26/08/14 -
Price 0.2400 0.2350 0.2100 0.2700 0.2450 0.2550 0.2650 -
P/RPS 1.11 1.43 1.87 4.47 1.22 1.94 3.71 -55.17%
  QoQ % -22.38% -23.53% -58.17% 266.39% -37.11% -47.71% -
  Horiz. % 29.92% 38.54% 50.40% 120.49% 32.88% 52.29% 100.00%
P/EPS -54.55 25.54 28.00 52.94 -66.41 -79.69 -66.25 -12.12%
  QoQ % -313.59% -8.79% -47.11% 179.72% 16.66% -20.29% -
  Horiz. % 82.34% -38.55% -42.26% -79.91% 100.24% 120.29% 100.00%
EY -1.83 3.91 3.57 1.89 -1.51 -1.25 -1.51 13.63%
  QoQ % -146.80% 9.52% 88.89% 225.17% -20.80% 17.22% -
  Horiz. % 121.19% -258.94% -236.42% -125.17% 100.00% 82.78% 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 4.52 3.53 3.23 4.27 4.26 4.38 4.62 -1.44%
  QoQ % 28.05% 9.29% -24.36% 0.23% -2.74% -5.19% -
  Horiz. % 97.84% 76.41% 69.91% 92.42% 92.21% 94.81% 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
 
 

446  477  595  768 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MACPIE 0.13+0.025 
 JOE 0.0450.00 
 JOE-WB 0.0150.00 
 TIGER 0.045+0.005 
 MTOUCHE 0.11+0.005 
 KNM 0.2250.00 
 MYEG 1.05-0.01 
 MAG 0.215+0.01 
 CEKD 1.03+0.075 
 BINTAI 0.43+0.05 
PARTNERS & BROKERS