Highlights

[MNC] QoQ Quarter Result on 2015-09-30 [#3]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 30-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -29.15%    YoY -     107.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 3,553 5,495 4,773 4,894 4,837 5,754 6,466 -32.94%
  QoQ % -35.34% 15.13% -2.47% 1.18% -15.94% -11.01% -
  Horiz. % 54.95% 84.98% 73.82% 75.69% 74.81% 88.99% 100.00%
PBT 92 228 660 489 225 485 -44 -
  QoQ % -59.65% -65.45% 34.97% 117.33% -53.61% 1,202.27% -
  Horiz. % -209.09% -518.18% -1,500.00% -1,111.36% -511.36% -1,102.27% 100.00%
Tax -78 -117 -1,940 -331 -2 1 -2 1,052.60%
  QoQ % 33.33% 93.97% -486.10% -16,450.00% -300.00% 150.00% -
  Horiz. % 3,900.00% 5,850.00% 97,000.00% 16,550.00% 100.00% -50.00% 100.00%
NP 14 111 -1,280 158 223 486 -46 -
  QoQ % -87.39% 108.67% -910.13% -29.15% -54.12% 1,156.52% -
  Horiz. % -30.43% -241.30% 2,782.61% -343.48% -484.78% -1,056.52% 100.00%
NP to SH 14 111 -1,280 158 223 486 -46 -
  QoQ % -87.39% 108.67% -910.13% -29.15% -54.12% 1,156.52% -
  Horiz. % -30.43% -241.30% 2,782.61% -343.48% -484.78% -1,056.52% 100.00%
Tax Rate 84.78 % 51.32 % 293.94 % 67.69 % 0.89 % -0.21 % - % -
  QoQ % 65.20% -82.54% 334.24% 7,505.62% 523.81% 0.00% -
  Horiz. % -40,371.43% -24,438.10% -139,971.44% -32,233.33% -423.81% 100.00% -
Total Cost 3,539 5,384 6,053 4,736 4,614 5,268 6,512 -33.43%
  QoQ % -34.27% -11.05% 27.81% 2.64% -12.41% -19.10% -
  Horiz. % 54.35% 82.68% 92.95% 72.73% 70.85% 80.90% 100.00%
Net Worth 9,072 4,977 5,034 6,189 6,048 6,022 5,289 43.32%
  QoQ % 82.26% -1.14% -18.66% 2.33% 0.44% 13.85% -
  Horiz. % 171.49% 94.09% 95.17% 117.01% 114.35% 113.85% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 9,072 4,977 5,034 6,189 6,048 6,022 5,289 43.32%
  QoQ % 82.26% -1.14% -18.66% 2.33% 0.44% 13.85% -
  Horiz. % 171.49% 94.09% 95.17% 117.01% 114.35% 113.85% 100.00%
NOSH 140,000 91,666 94,814 92,941 92,916 95,294 91,999 32.33%
  QoQ % 52.73% -3.32% 2.02% 0.03% -2.49% 3.58% -
  Horiz. % 152.17% 99.64% 103.06% 101.02% 101.00% 103.58% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 0.39 % 2.02 % -26.82 % 3.23 % 4.61 % 8.45 % -0.71 % -
  QoQ % -80.69% 107.53% -930.34% -29.93% -45.44% 1,290.14% -
  Horiz. % -54.93% -284.51% 3,777.46% -454.93% -649.30% -1,190.14% 100.00%
ROE 0.15 % 2.23 % -25.42 % 2.55 % 3.69 % 8.07 % -0.87 % -
  QoQ % -93.27% 108.77% -1,096.86% -30.89% -54.28% 1,027.59% -
  Horiz. % -17.24% -256.32% 2,921.84% -293.10% -424.14% -927.59% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.54 5.99 5.03 5.27 5.21 6.04 7.03 -49.30%
  QoQ % -57.60% 19.09% -4.55% 1.15% -13.74% -14.08% -
  Horiz. % 36.13% 85.21% 71.55% 74.96% 74.11% 85.92% 100.00%
EPS 0.01 0.12 -1.35 0.17 0.24 0.51 -0.05 -
  QoQ % -91.67% 108.89% -894.12% -29.17% -52.94% 1,120.00% -
  Horiz. % -20.00% -240.00% 2,700.00% -340.00% -480.00% -1,020.00% 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 0.0648 0.0543 0.0531 0.0666 0.0651 0.0632 0.0575 8.30%
  QoQ % 19.34% 2.26% -20.27% 2.30% 3.01% 9.91% -
  Horiz. % 112.70% 94.43% 92.35% 115.83% 113.22% 109.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.20 0.31 0.27 0.28 0.28 0.33 0.37 -33.67%
  QoQ % -35.48% 14.81% -3.57% 0.00% -15.15% -10.81% -
  Horiz. % 54.05% 83.78% 72.97% 75.68% 75.68% 89.19% 100.00%
EPS 0.00 0.01 -0.07 0.01 0.01 0.03 0.00 -
  QoQ % 0.00% 114.29% -800.00% 0.00% -66.67% 0.00% -
  Horiz. % 0.00% 33.33% -233.33% 33.33% 33.33% 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 0.0052 0.0028 0.0029 0.0035 0.0034 0.0034 0.0030 44.34%
  QoQ % 85.71% -3.45% -17.14% 2.94% 0.00% 13.33% -
  Horiz. % 173.33% 93.33% 96.67% 116.67% 113.33% 113.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.2100 0.2300 0.2600 0.1800 0.2850 0.2900 0.2450 -
P/RPS 8.27 3.84 5.16 3.42 5.47 4.80 3.49 77.83%
  QoQ % 115.36% -25.58% 50.88% -37.48% 13.96% 37.54% -
  Horiz. % 236.96% 110.03% 147.85% 97.99% 156.73% 137.54% 100.00%
P/EPS 2,100.00 189.94 -19.26 105.88 118.75 56.86 -490.00 -
  QoQ % 1,005.61% 1,086.19% -118.19% -10.84% 108.85% 111.60% -
  Horiz. % -428.57% -38.76% 3.93% -21.61% -24.23% -11.60% 100.00%
EY 0.05 0.53 -5.19 0.94 0.84 1.76 -0.20 -
  QoQ % -90.57% 110.21% -652.13% 11.90% -52.27% 980.00% -
  Horiz. % -25.00% -265.00% 2,595.00% -470.00% -420.00% -880.00% 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 3.24 4.24 4.90 2.70 4.38 4.59 4.26 -16.69%
  QoQ % -23.58% -13.47% 81.48% -38.36% -4.58% 7.75% -
  Horiz. % 76.06% 99.53% 115.02% 63.38% 102.82% 107.75% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 26/02/16 30/11/15 28/08/15 26/05/15 26/02/15 -
Price 0.2300 0.2300 0.2400 0.2350 0.2100 0.2700 0.2450 -
P/RPS 9.06 3.84 4.77 4.46 4.03 4.47 3.49 89.00%
  QoQ % 135.94% -19.50% 6.95% 10.67% -9.84% 28.08% -
  Horiz. % 259.60% 110.03% 136.68% 127.79% 115.47% 128.08% 100.00%
P/EPS 2,300.00 189.94 -17.78 138.24 87.50 52.94 -490.00 -
  QoQ % 1,110.91% 1,168.28% -112.86% 57.99% 65.28% 110.80% -
  Horiz. % -469.39% -38.76% 3.63% -28.21% -17.86% -10.80% 100.00%
EY 0.04 0.53 -5.63 0.72 1.14 1.89 -0.20 -
  QoQ % -92.45% 109.41% -881.94% -36.84% -39.68% 1,045.00% -
  Horiz. % -20.00% -265.00% 2,815.00% -360.00% -570.00% -945.00% 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 3.55 4.24 4.52 3.53 3.23 4.27 4.26 -11.45%
  QoQ % -16.27% -6.19% 28.05% 9.29% -24.36% 0.23% -
  Horiz. % 83.33% 99.53% 106.10% 82.86% 75.82% 100.23% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

359  388  619  1106 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.69-0.055 
 PRIVA 0.225+0.02 
 DNEX 0.89+0.025 
 SERBADK-WA 0.115-0.01 
 KNM 0.2050.00 
 QES 0.81+0.07 
 JETSON 0.44+0.055 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SOLUTN 1.51+0.07 

FEATURED POSTS

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