Highlights

[MNC] QoQ Quarter Result on 2014-12-31 [#4]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -160.53%    YoY -     48.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 4,894 4,837 5,754 6,466 5,461 3,916 2,853 43.25%
  QoQ % 1.18% -15.94% -11.01% 18.40% 39.45% 37.26% -
  Horiz. % 171.54% 169.54% 201.68% 226.64% 191.41% 137.26% 100.00%
PBT 489 225 485 -44 81 -83 -298 -
  QoQ % 117.33% -53.61% 1,202.27% -154.32% 197.59% 72.15% -
  Horiz. % -164.09% -75.50% -162.75% 14.77% -27.18% 27.85% 100.00%
Tax -331 -2 1 -2 -5 1 1 -
  QoQ % -16,450.00% -300.00% 150.00% 60.00% -600.00% 0.00% -
  Horiz. % -33,100.00% -200.00% 100.00% -200.00% -500.00% 100.00% 100.00%
NP 158 223 486 -46 76 -82 -297 -
  QoQ % -29.15% -54.12% 1,156.52% -160.53% 192.68% 72.39% -
  Horiz. % -53.20% -75.08% -163.64% 15.49% -25.59% 27.61% 100.00%
NP to SH 158 223 486 -46 76 -82 -297 -
  QoQ % -29.15% -54.12% 1,156.52% -160.53% 192.68% 72.39% -
  Horiz. % -53.20% -75.08% -163.64% 15.49% -25.59% 27.61% 100.00%
Tax Rate 67.69 % 0.89 % -0.21 % - % 6.17 % - % - % -
  QoQ % 7,505.62% 523.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,097.08% 14.42% -3.40% 0.00% 100.00% - -
Total Cost 4,736 4,614 5,268 6,512 5,385 3,998 3,150 31.21%
  QoQ % 2.64% -12.41% -19.10% 20.93% 34.69% 26.92% -
  Horiz. % 150.35% 146.48% 167.24% 206.73% 170.95% 126.92% 100.00%
Net Worth 6,189 6,048 6,022 5,289 5,529 5,229 5,585 7.08%
  QoQ % 2.33% 0.44% 13.85% -4.32% 5.72% -6.37% -
  Horiz. % 110.82% 108.30% 107.83% 94.71% 98.99% 93.63% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 6,189 6,048 6,022 5,289 5,529 5,229 5,585 7.08%
  QoQ % 2.33% 0.44% 13.85% -4.32% 5.72% -6.37% -
  Horiz. % 110.82% 108.30% 107.83% 94.71% 98.99% 93.63% 100.00%
NOSH 92,941 92,916 95,294 91,999 95,000 91,111 95,806 -2.00%
  QoQ % 0.03% -2.49% 3.58% -3.16% 4.27% -4.90% -
  Horiz. % 97.01% 96.98% 99.47% 96.03% 99.16% 95.10% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.23 % 4.61 % 8.45 % -0.71 % 1.39 % -2.09 % -10.41 % -
  QoQ % -29.93% -45.44% 1,290.14% -151.08% 166.51% 79.92% -
  Horiz. % -31.03% -44.28% -81.17% 6.82% -13.35% 20.08% 100.00%
ROE 2.55 % 3.69 % 8.07 % -0.87 % 1.37 % -1.57 % -5.32 % -
  QoQ % -30.89% -54.28% 1,027.59% -163.50% 187.26% 70.49% -
  Horiz. % -47.93% -69.36% -151.69% 16.35% -25.75% 29.51% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.27 5.21 6.04 7.03 5.75 4.30 2.98 46.19%
  QoQ % 1.15% -13.74% -14.08% 22.26% 33.72% 44.30% -
  Horiz. % 176.85% 174.83% 202.68% 235.91% 192.95% 144.30% 100.00%
EPS 0.17 0.24 0.51 -0.05 0.08 -0.09 -0.31 -
  QoQ % -29.17% -52.94% 1,120.00% -162.50% 188.89% 70.97% -
  Horiz. % -54.84% -77.42% -164.52% 16.13% -25.81% 29.03% 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 0.0666 0.0651 0.0632 0.0575 0.0582 0.0574 0.0583 9.27%
  QoQ % 2.30% 3.01% 9.91% -1.20% 1.39% -1.54% -
  Horiz. % 114.24% 111.66% 108.40% 98.63% 99.83% 98.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.28 0.28 0.33 0.37 0.31 0.22 0.16 45.17%
  QoQ % 0.00% -15.15% -10.81% 19.35% 40.91% 37.50% -
  Horiz. % 175.00% 175.00% 206.25% 231.25% 193.75% 137.50% 100.00%
EPS 0.01 0.01 0.03 0.00 0.00 0.00 -0.02 -
  QoQ % 0.00% -66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -50.00% -50.00% -150.00% -0.00% -0.00% -0.00% 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 0.0035 0.0034 0.0034 0.0030 0.0031 0.0030 0.0032 6.15%
  QoQ % 2.94% 0.00% 13.33% -3.23% 3.33% -6.25% -
  Horiz. % 109.38% 106.25% 106.25% 93.75% 96.88% 93.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.1800 0.2850 0.2900 0.2450 0.2650 0.2550 0.3800 -
P/RPS 3.42 5.47 4.80 3.49 4.61 5.93 12.76 -58.40%
  QoQ % -37.48% 13.96% 37.54% -24.30% -22.26% -53.53% -
  Horiz. % 26.80% 42.87% 37.62% 27.35% 36.13% 46.47% 100.00%
P/EPS 105.88 118.75 56.86 -490.00 331.25 -283.33 -122.58 -
  QoQ % -10.84% 108.85% 111.60% -247.92% 216.91% -131.14% -
  Horiz. % -86.38% -96.88% -46.39% 399.74% -270.23% 231.14% 100.00%
EY 0.94 0.84 1.76 -0.20 0.30 -0.35 -0.82 -
  QoQ % 11.90% -52.27% 980.00% -166.67% 185.71% 57.32% -
  Horiz. % -114.63% -102.44% -214.63% 24.39% -36.59% 42.68% 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 2.70 4.38 4.59 4.26 4.55 4.44 6.52 -44.41%
  QoQ % -38.36% -4.58% 7.75% -6.37% 2.48% -31.90% -
  Horiz. % 41.41% 67.18% 70.40% 65.34% 69.79% 68.10% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 26/05/15 26/02/15 19/11/14 26/08/14 27/05/14 -
Price 0.2350 0.2100 0.2700 0.2450 0.2550 0.2650 0.3050 -
P/RPS 4.46 4.03 4.47 3.49 4.44 6.17 10.24 -42.51%
  QoQ % 10.67% -9.84% 28.08% -21.40% -28.04% -39.75% -
  Horiz. % 43.55% 39.36% 43.65% 34.08% 43.36% 60.25% 100.00%
P/EPS 138.24 87.50 52.94 -490.00 318.75 -294.44 -98.39 -
  QoQ % 57.99% 65.28% 110.80% -253.73% 208.26% -199.26% -
  Horiz. % -140.50% -88.93% -53.81% 498.02% -323.97% 299.26% 100.00%
EY 0.72 1.14 1.89 -0.20 0.31 -0.34 -1.02 -
  QoQ % -36.84% -39.68% 1,045.00% -164.52% 191.18% 66.67% -
  Horiz. % -70.59% -111.76% -185.29% 19.61% -30.39% 33.33% 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 3.53 3.23 4.27 4.26 4.38 4.62 5.23 -23.04%
  QoQ % 9.29% -24.36% 0.23% -2.74% -5.19% -11.66% -
  Horiz. % 67.50% 61.76% 81.64% 81.45% 83.75% 88.34% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

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