Highlights

[MNC] QoQ TTM Result on 2014-09-30 [#3]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 19-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     32.76%    YoY -     87.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 22,518 21,597 18,696 16,209 14,627 13,284 13,057 43.95%
  QoQ % 4.26% 15.52% 15.34% 10.82% 10.11% 1.74% -
  Horiz. % 172.46% 165.41% 143.19% 124.14% 112.02% 101.74% 100.00%
PBT 747 439 -344 -389 -585 -1,224 -1,634 -
  QoQ % 70.16% 227.62% 11.57% 33.50% 52.21% 25.09% -
  Horiz. % -45.72% -26.87% 21.05% 23.81% 35.80% 74.91% 100.00%
Tax -8 -5 -5 -3 2 1 0 -
  QoQ % -60.00% 0.00% -66.67% -250.00% 100.00% 0.00% -
  Horiz. % -800.00% -500.00% -500.00% -300.00% 200.00% 100.00% -
NP 739 434 -349 -392 -583 -1,223 -1,634 -
  QoQ % 70.28% 224.36% 10.97% 32.76% 52.33% 25.15% -
  Horiz. % -45.23% -26.56% 21.36% 23.99% 35.68% 74.85% 100.00%
NP to SH 739 434 -349 -392 -583 -1,223 -1,634 -
  QoQ % 70.28% 224.36% 10.97% 32.76% 52.33% 25.15% -
  Horiz. % -45.23% -26.56% 21.36% 23.99% 35.68% 74.85% 100.00%
Tax Rate 1.07 % 1.14 % - % - % - % - % - % -
  QoQ % -6.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.86% 100.00% - - - - -
Total Cost 21,779 21,163 19,045 16,601 15,210 14,507 14,691 30.11%
  QoQ % 2.91% 11.12% 14.72% 9.15% 4.85% -1.25% -
  Horiz. % 148.25% 144.05% 129.64% 113.00% 103.53% 98.75% 100.00%
Net Worth 6,048 6,022 5,289 5,529 5,229 5,585 6,071 -0.25%
  QoQ % 0.44% 13.85% -4.32% 5.72% -6.37% -8.01% -
  Horiz. % 99.62% 99.19% 87.12% 91.06% 86.13% 91.99% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 6,048 6,022 5,289 5,529 5,229 5,585 6,071 -0.25%
  QoQ % 0.44% 13.85% -4.32% 5.72% -6.37% -8.01% -
  Horiz. % 99.62% 99.19% 87.12% 91.06% 86.13% 91.99% 100.00%
NOSH 92,916 95,294 91,999 95,000 91,111 95,806 98,888 -4.08%
  QoQ % -2.49% 3.58% -3.16% 4.27% -4.90% -3.12% -
  Horiz. % 93.96% 96.36% 93.03% 96.07% 92.13% 96.88% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.28 % 2.01 % -1.87 % -2.42 % -3.99 % -9.21 % -12.51 % -
  QoQ % 63.18% 207.49% 22.73% 39.35% 56.68% 26.38% -
  Horiz. % -26.22% -16.07% 14.95% 19.34% 31.89% 73.62% 100.00%
ROE 12.22 % 7.21 % -6.60 % -7.09 % -11.15 % -21.90 % -26.91 % -
  QoQ % 69.49% 209.24% 6.91% 36.41% 49.09% 18.62% -
  Horiz. % -45.41% -26.79% 24.53% 26.35% 41.43% 81.38% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.23 22.66 20.32 17.06 16.05 13.87 13.20 50.08%
  QoQ % 6.93% 11.52% 19.11% 6.29% 15.72% 5.08% -
  Horiz. % 183.56% 171.67% 153.94% 129.24% 121.59% 105.08% 100.00%
EPS 0.80 0.46 -0.38 -0.41 -0.64 -1.28 -1.65 -
  QoQ % 73.91% 221.05% 7.32% 35.94% 50.00% 22.42% -
  Horiz. % -48.48% -27.88% 23.03% 24.85% 38.79% 77.58% 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 0.0651 0.0632 0.0575 0.0582 0.0574 0.0583 0.0614 3.99%
  QoQ % 3.01% 9.91% -1.20% 1.39% -1.54% -5.05% -
  Horiz. % 106.03% 102.93% 93.65% 94.79% 93.49% 94.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.28 1.23 1.06 0.92 0.83 0.76 0.74 44.24%
  QoQ % 4.07% 16.04% 15.22% 10.84% 9.21% 2.70% -
  Horiz. % 172.97% 166.22% 143.24% 124.32% 112.16% 102.70% 100.00%
EPS 0.04 0.02 -0.02 -0.02 -0.03 -0.07 -0.09 -
  QoQ % 100.00% 200.00% 0.00% 33.33% 57.14% 22.22% -
  Horiz. % -44.44% -22.22% 22.22% 22.22% 33.33% 77.78% 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 0.0034 0.0034 0.0030 0.0031 0.0030 0.0032 0.0035 -1.92%
  QoQ % 0.00% 13.33% -3.23% 3.33% -6.25% -8.57% -
  Horiz. % 97.14% 97.14% 85.71% 88.57% 85.71% 91.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.2850 0.2900 0.2450 0.2650 0.2550 0.3800 0.3500 -
P/RPS 1.18 1.28 1.21 1.55 1.59 2.74 2.65 -41.77%
  QoQ % -7.81% 5.79% -21.94% -2.52% -41.97% 3.40% -
  Horiz. % 44.53% 48.30% 45.66% 58.49% 60.00% 103.40% 100.00%
P/EPS 35.83 63.68 -64.58 -64.22 -39.85 -29.77 -21.18 -
  QoQ % -43.73% 198.61% -0.56% -61.15% -33.86% -40.56% -
  Horiz. % -169.17% -300.66% 304.91% 303.21% 188.15% 140.56% 100.00%
EY 2.79 1.57 -1.55 -1.56 -2.51 -3.36 -4.72 -
  QoQ % 77.71% 201.29% 0.64% 37.85% 25.30% 28.81% -
  Horiz. % -59.11% -33.26% 32.84% 33.05% 53.18% 71.19% 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 4.38 4.59 4.26 4.55 4.44 6.52 5.70 -16.15%
  QoQ % -4.58% 7.75% -6.37% 2.48% -31.90% 14.39% -
  Horiz. % 76.84% 80.53% 74.74% 79.82% 77.89% 114.39% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 26/05/15 26/02/15 19/11/14 26/08/14 27/05/14 26/02/14 -
Price 0.2100 0.2700 0.2450 0.2550 0.2650 0.3050 0.2850 -
P/RPS 0.87 1.19 1.21 1.49 1.65 2.20 2.16 -45.55%
  QoQ % -26.89% -1.65% -18.79% -9.70% -25.00% 1.85% -
  Horiz. % 40.28% 55.09% 56.02% 68.98% 76.39% 101.85% 100.00%
P/EPS 26.40 59.28 -64.58 -61.80 -41.41 -23.89 -17.25 -
  QoQ % -55.47% 191.79% -4.50% -49.24% -73.34% -38.49% -
  Horiz. % -153.04% -343.65% 374.38% 358.26% 240.06% 138.49% 100.00%
EY 3.79 1.69 -1.55 -1.62 -2.41 -4.19 -5.80 -
  QoQ % 124.26% 209.03% 4.32% 32.78% 42.48% 27.76% -
  Horiz. % -65.34% -29.14% 26.72% 27.93% 41.55% 72.24% 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 3.23 4.27 4.26 4.38 4.62 5.23 4.64 -21.51%
  QoQ % -24.36% 0.23% -2.74% -5.19% -11.66% 12.72% -
  Horiz. % 69.61% 92.03% 91.81% 94.40% 99.57% 112.72% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS