Highlights

[MNC] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -38.66%    YoY -     72.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 16,363 11,935 7,829 3,480 17,146 12,699 9,048 48.28%
  QoQ % 37.10% 52.45% 124.97% -79.70% 35.02% 40.35% -
  Horiz. % 180.85% 131.91% 86.53% 38.46% 189.50% 140.35% 100.00%
PBT -668 -111 -82 290 505 547 319 -
  QoQ % -501.80% -35.37% -128.28% -42.57% -7.68% 71.47% -
  Horiz. % -209.40% -34.80% -25.71% 90.91% 158.31% 171.47% 100.00%
Tax 30 -254 -177 -98 -192 -197 -196 -
  QoQ % 111.81% -43.50% -80.61% 48.96% 2.54% -0.51% -
  Horiz. % -15.31% 129.59% 90.31% 50.00% 97.96% 100.51% 100.00%
NP -638 -365 -259 192 313 350 123 -
  QoQ % -74.79% -40.93% -234.90% -38.66% -10.57% 184.55% -
  Horiz. % -518.70% -296.75% -210.57% 156.10% 254.47% 284.55% 100.00%
NP to SH -638 -365 -259 192 313 350 123 -
  QoQ % -74.79% -40.93% -234.90% -38.66% -10.57% 184.55% -
  Horiz. % -518.70% -296.75% -210.57% 156.10% 254.47% 284.55% 100.00%
Tax Rate - % - % - % 33.79 % 38.02 % 36.01 % 61.44 % -
  QoQ % 0.00% 0.00% 0.00% -11.13% 5.58% -41.39% -
  Horiz. % 0.00% 0.00% 0.00% 55.00% 61.88% 58.61% 100.00%
Total Cost 17,001 12,300 8,088 3,288 16,833 12,349 8,925 53.49%
  QoQ % 38.22% 52.08% 145.99% -80.47% 36.31% 38.36% -
  Horiz. % 190.49% 137.82% 90.62% 36.84% 188.61% 138.36% 100.00%
Net Worth 40,261 40,364 38,084 12,371 51,129 6,348 6,180 247.60%
  QoQ % -0.25% 5.99% 207.83% -75.80% 705.35% 2.71% -
  Horiz. % 651.39% 653.04% 616.16% 200.16% 827.21% 102.71% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 40,261 40,364 38,084 12,371 51,129 6,348 6,180 247.60%
  QoQ % -0.25% 5.99% 207.83% -75.80% 705.35% 2.71% -
  Horiz. % 651.39% 653.04% 616.16% 200.16% 827.21% 102.71% 100.00%
NOSH 429,688 394,952 385,858 136,404 566,841 94,474 95,384 172.01%
  QoQ % 8.79% 2.36% 182.88% -75.94% 500.00% -0.95% -
  Horiz. % 450.48% 414.06% 404.53% 143.00% 594.27% 99.05% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -3.90 % -3.06 % -3.31 % 5.52 % 1.83 % 2.76 % 1.36 % -
  QoQ % -27.45% 7.55% -159.96% 201.64% -33.70% 102.94% -
  Horiz. % -286.76% -225.00% -243.38% 405.88% 134.56% 202.94% 100.00%
ROE -1.58 % -0.90 % -0.68 % 1.55 % 0.61 % 5.51 % 1.99 % -
  QoQ % -75.56% -32.35% -143.87% 154.10% -88.93% 176.88% -
  Horiz. % -79.40% -45.23% -34.17% 77.89% 30.65% 276.88% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.81 3.02 2.03 2.55 3.02 13.44 9.49 -45.49%
  QoQ % 26.16% 48.77% -20.39% -15.56% -77.53% 41.62% -
  Horiz. % 40.15% 31.82% 21.39% 26.87% 31.82% 141.62% 100.00%
EPS -0.15 -0.09 -0.07 0.14 0.23 0.37 0.13 -
  QoQ % -66.67% -28.57% -150.00% -39.13% -37.84% 184.62% -
  Horiz. % -115.38% -69.23% -53.85% 107.69% 176.92% 284.62% 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 0.0937 0.1022 0.0987 0.0907 0.0902 0.0672 0.0648 27.79%
  QoQ % -8.32% 3.55% 8.82% 0.55% 34.23% 3.70% -
  Horiz. % 144.60% 157.72% 152.31% 139.97% 139.20% 103.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 0.93 0.68 0.45 0.20 0.97 0.72 0.51 49.10%
  QoQ % 36.76% 51.11% 125.00% -79.38% 34.72% 41.18% -
  Horiz. % 182.35% 133.33% 88.24% 39.22% 190.20% 141.18% 100.00%
EPS -0.04 -0.02 -0.01 0.01 0.02 0.02 0.01 -
  QoQ % -100.00% -100.00% -200.00% -50.00% 0.00% 100.00% -
  Horiz. % -400.00% -200.00% -100.00% 100.00% 200.00% 200.00% 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 0.0229 0.0229 0.0217 0.0070 0.0291 0.0036 0.0035 248.63%
  QoQ % 0.00% 5.53% 210.00% -75.95% 708.33% 2.86% -
  Horiz. % 654.29% 654.29% 620.00% 200.00% 831.43% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.0850 0.0700 0.0750 0.0650 0.0700 0.1650 0.2100 -
P/RPS 2.23 2.32 3.70 2.55 2.31 1.23 2.21 0.60%
  QoQ % -3.88% -37.30% 45.10% 10.39% 87.80% -44.34% -
  Horiz. % 100.90% 104.98% 167.42% 115.38% 104.52% 55.66% 100.00%
P/EPS -57.25 -75.74 -111.73 46.18 126.77 44.54 162.85 -
  QoQ % 24.41% 32.21% -341.94% -63.57% 184.62% -72.65% -
  Horiz. % -35.16% -46.51% -68.61% 28.36% 77.84% 27.35% 100.00%
EY -1.75 -1.32 -0.89 2.17 0.79 2.25 0.61 -
  QoQ % -32.58% -48.31% -141.01% 174.68% -64.89% 268.85% -
  Horiz. % -286.89% -216.39% -145.90% 355.74% 129.51% 368.85% 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 0.91 0.68 0.76 0.72 0.78 2.46 3.24 -57.01%
  QoQ % 33.82% -10.53% 5.56% -7.69% -68.29% -24.07% -
  Horiz. % 28.09% 20.99% 23.46% 22.22% 24.07% 75.93% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 23/08/17 29/05/17 23/02/17 28/11/16 25/08/16 -
Price 0.0800 0.0800 0.0750 0.0700 0.0600 0.0700 0.2300 -
P/RPS 2.10 2.65 3.70 2.74 1.98 0.52 2.42 -9.00%
  QoQ % -20.75% -28.38% 35.04% 38.38% 280.77% -78.51% -
  Horiz. % 86.78% 109.50% 152.89% 113.22% 81.82% 21.49% 100.00%
P/EPS -53.88 -86.56 -111.73 49.73 108.66 18.89 178.36 -
  QoQ % 37.75% 22.53% -324.67% -54.23% 475.23% -89.41% -
  Horiz. % -30.21% -48.53% -62.64% 27.88% 60.92% 10.59% 100.00%
EY -1.86 -1.16 -0.89 2.01 0.92 5.29 0.56 -
  QoQ % -60.34% -30.34% -144.28% 118.48% -82.61% 844.64% -
  Horiz. % -332.14% -207.14% -158.93% 358.93% 164.29% 944.64% 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 0.85 0.78 0.76 0.77 0.67 1.04 3.55 -61.34%
  QoQ % 8.97% 2.63% -1.30% 14.93% -35.58% -70.70% -
  Horiz. % 23.94% 21.97% 21.41% 21.69% 18.87% 29.30% 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
 
 

256  272  543  1441 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.265+0.215 
 GIIB-OR 0.0050.00 
 ENCORP 0.32-0.005 
 PANTECH-WB 0.13+0.06 
 FOCUS 0.045+0.005 
 HEXIND-WA 0.095-0.015 
 QES 0.890.00 
 SKPRES-WB 0.195-0.02 
 HSI-CIK 0.17-0.005 
PARTNERS & BROKERS