Highlights

[MNC] QoQ 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 -     1,156.52%    YoY -     263.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 4,773 4,894 4,837 5,754 6,466 5,461 3,916 14.06%
  QoQ % -2.47% 1.18% -15.94% -11.01% 18.40% 39.45% -
  Horiz. % 121.88% 124.97% 123.52% 146.94% 165.12% 139.45% 100.00%
PBT 660 489 225 485 -44 81 -83 -
  QoQ % 34.97% 117.33% -53.61% 1,202.27% -154.32% 197.59% -
  Horiz. % -795.18% -589.16% -271.08% -584.34% 53.01% -97.59% 100.00%
Tax -1,940 -331 -2 1 -2 -5 1 -
  QoQ % -486.10% -16,450.00% -300.00% 150.00% 60.00% -600.00% -
  Horiz. % -194,000.00% -33,100.00% -200.00% 100.00% -200.00% -500.00% 100.00%
NP -1,280 158 223 486 -46 76 -82 521.47%
  QoQ % -910.13% -29.15% -54.12% 1,156.52% -160.53% 192.68% -
  Horiz. % 1,560.98% -192.68% -271.95% -592.68% 56.10% -92.68% 100.00%
NP to SH -1,280 158 223 486 -46 76 -82 521.47%
  QoQ % -910.13% -29.15% -54.12% 1,156.52% -160.53% 192.68% -
  Horiz. % 1,560.98% -192.68% -271.95% -592.68% 56.10% -92.68% 100.00%
Tax Rate 293.94 % 67.69 % 0.89 % -0.21 % - % 6.17 % - % -
  QoQ % 334.24% 7,505.62% 523.81% 0.00% 0.00% 0.00% -
  Horiz. % 4,764.02% 1,097.08% 14.42% -3.40% 0.00% 100.00% -
Total Cost 6,053 4,736 4,614 5,268 6,512 5,385 3,998 31.75%
  QoQ % 27.81% 2.64% -12.41% -19.10% 20.93% 34.69% -
  Horiz. % 151.40% 118.46% 115.41% 131.77% 162.88% 134.69% 100.00%
Net Worth 5,034 6,189 6,048 6,022 5,289 5,529 5,229 -2.50%
  QoQ % -18.66% 2.33% 0.44% 13.85% -4.32% 5.72% -
  Horiz. % 96.27% 118.36% 115.66% 115.16% 101.15% 105.72% 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 5,034 6,189 6,048 6,022 5,289 5,529 5,229 -2.50%
  QoQ % -18.66% 2.33% 0.44% 13.85% -4.32% 5.72% -
  Horiz. % 96.27% 118.36% 115.66% 115.16% 101.15% 105.72% 100.00%
NOSH 94,814 92,941 92,916 95,294 91,999 95,000 91,111 2.68%
  QoQ % 2.02% 0.03% -2.49% 3.58% -3.16% 4.27% -
  Horiz. % 104.07% 102.01% 101.98% 104.59% 100.98% 104.27% 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 -26.82 % 3.23 % 4.61 % 8.45 % -0.71 % 1.39 % -2.09 % 445.58%
  QoQ % -930.34% -29.93% -45.44% 1,290.14% -151.08% 166.51% -
  Horiz. % 1,283.25% -154.55% -220.57% -404.31% 33.97% -66.51% 100.00%
ROE -25.42 % 2.55 % 3.69 % 8.07 % -0.87 % 1.37 % -1.57 % 536.77%
  QoQ % -1,096.86% -30.89% -54.28% 1,027.59% -163.50% 187.26% -
  Horiz. % 1,619.11% -162.42% -235.03% -514.01% 55.41% -87.26% 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 5.03 5.27 5.21 6.04 7.03 5.75 4.30 10.99%
  QoQ % -4.55% 1.15% -13.74% -14.08% 22.26% 33.72% -
  Horiz. % 116.98% 122.56% 121.16% 140.47% 163.49% 133.72% 100.00%
EPS -1.35 0.17 0.24 0.51 -0.05 0.08 -0.09 505.23%
  QoQ % -894.12% -29.17% -52.94% 1,120.00% -162.50% 188.89% -
  Horiz. % 1,500.00% -188.89% -266.67% -566.67% 55.56% -88.89% 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 0.27 0.28 0.28 0.33 0.37 0.31 0.22 14.59%
  QoQ % -3.57% 0.00% -15.15% -10.81% 19.35% 40.91% -
  Horiz. % 122.73% 127.27% 127.27% 150.00% 168.18% 140.91% 100.00%
EPS -0.07 0.01 0.01 0.03 0.00 0.00 0.00 -
  QoQ % -800.00% 0.00% -66.67% 0.00% 0.00% 0.00% -
  Horiz. % -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 0.0029 0.0035 0.0034 0.0034 0.0030 0.0031 0.0030 -2.23%
  QoQ % -17.14% 2.94% 0.00% 13.33% -3.23% 3.33% -
  Horiz. % 96.67% 116.67% 113.33% 113.33% 100.00% 103.33% 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 5.16 3.42 5.47 4.80 3.49 4.61 5.93 -8.83%
  QoQ % 50.88% -37.48% 13.96% 37.54% -24.30% -22.26% -
  Horiz. % 87.02% 57.67% 92.24% 80.94% 58.85% 77.74% 100.00%
P/EPS -19.26 105.88 118.75 56.86 -490.00 331.25 -283.33 -83.26%
  QoQ % -118.19% -10.84% 108.85% 111.60% -247.92% 216.91% -
  Horiz. % 6.80% -37.37% -41.91% -20.07% 172.94% -116.91% 100.00%
EY -5.19 0.94 0.84 1.76 -0.20 0.30 -0.35 500.62%
  QoQ % -652.13% 11.90% -52.27% 980.00% -166.67% 185.71% -
  Horiz. % 1,482.86% -268.57% -240.00% -502.86% 57.14% -85.71% 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 4.77 4.46 4.03 4.47 3.49 4.44 6.17 -15.73%
  QoQ % 6.95% 10.67% -9.84% 28.08% -21.40% -28.04% -
  Horiz. % 77.31% 72.29% 65.32% 72.45% 56.56% 71.96% 100.00%
P/EPS -17.78 138.24 87.50 52.94 -490.00 318.75 -294.44 -84.53%
  QoQ % -112.86% 57.99% 65.28% 110.80% -253.73% 208.26% -
  Horiz. % 6.04% -46.95% -29.72% -17.98% 166.42% -108.26% 100.00%
EY -5.63 0.72 1.14 1.89 -0.20 0.31 -0.34 546.35%
  QoQ % -881.94% -36.84% -39.68% 1,045.00% -164.52% 191.18% -
  Horiz. % 1,655.88% -211.76% -335.29% -555.88% 58.82% -91.18% 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.
 


TOP ARTICLES

1. DKSH Holdings (M) Berhad - Earnings Growth Supported By Margin Expansion PublicInvest Research
2. KLSE Top 3 Rubber Glove Makers You Must Know Before Investing & Should Investor/Traders buy on weakness or Sell because ASP Declining? TradeVSA - Case Study
3. Market Chat - 4Q21 Outlook & Strategy - Recovery begins with an ENDemic M+ Online Research Articles
4. A POTENTIAL TAKEOVER TARGET (I WROTE ABOUT DAIBOCI ON 14/8/21 BEFORE TAKEOVER OFFER ON 13/9/21) !!! Investhor's Mighty Hammer of Wisdom
5. PENSONI – FANTASTIC PERFORMANCE FOR FY 2022 (EMS PLAYER)-GEM RISE OF TITAN
6. Strategy - Staying the course for inclusivity & sustainability AmInvest Research Reports
7. [马股] Topglove 顶级手套 股价跌了70% 最新季报还有惊喜吗?| 技术面&基本面 94杰克
8. VS Industry Berhad - Record Year PublicInvest Research
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
 
 

463  483  519  835 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.015-0.005 
 PHB 0.01-0.005 
 KNM 0.25+0.005 
 KANGER 0.050.00 
 DNEX 0.805-0.005 
 SCOPE 0.35-0.03 
 JADI 0.135+0.015 
 PASUKGB 0.055-0.005 
 DESTINI 0.285+0.02 
 ARMADA 0.465+0.02 
PARTNERS & BROKERS