Highlights

[MNC] YoY Annualized Quarter 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 -     47.58%    YoY -     80.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 0 16,932 20,646 16,306 12,104 13,934 15,184 -
  YoY % 0.00% -17.99% 26.61% 34.72% -13.14% -8.23% -
  Horiz. % 0.00% 111.51% 135.98% 107.39% 79.72% 91.77% 100.00%
PBT 0 729 1,598 -393 -2,060 -3,082 -238 -
  YoY % 0.00% -54.38% 506.44% 80.91% 33.17% -1,191.62% -
  Horiz. % -0.00% -305.59% -669.83% 164.80% 863.13% 1,291.62% 100.00%
Tax 0 -262 -442 -4 0 0 0 -
  YoY % 0.00% 40.66% -10,966.65% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 6,566.67% 11,066.65% 100.00% - - -
NP 0 466 1,156 -397 -2,060 -3,082 -238 -
  YoY % 0.00% -59.63% 390.94% 80.71% 33.17% -1,191.62% -
  Horiz. % -0.00% -195.53% -484.36% 166.48% 863.13% 1,291.62% 100.00%
NP to SH 0 466 1,156 -397 -2,060 -3,082 -238 -
  YoY % 0.00% -59.63% 390.94% 80.71% 33.17% -1,191.62% -
  Horiz. % -0.00% -195.53% -484.36% 166.48% 863.13% 1,291.62% 100.00%
Tax Rate - % 36.01 % 27.69 % - % - % - % - % -
  YoY % 0.00% 30.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 130.05% 100.00% - - - -
Total Cost 0 16,465 19,490 16,703 14,164 17,017 15,422 -
  YoY % 0.00% -15.52% 16.68% 17.93% -16.77% 10.34% -
  Horiz. % 0.00% 106.76% 126.38% 108.31% 91.84% 110.34% 100.00%
Net Worth - 6,348 6,276 5,419 4,832 7,926 10,617 -
  YoY % 0.00% 1.15% 15.80% 12.15% -39.03% -25.34% -
  Horiz. % 0.00% 59.79% 59.11% 51.05% 45.52% 74.66% 100.00%
Dividend
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth - 6,348 6,276 5,419 4,832 7,926 10,617 -
  YoY % 0.00% 1.15% 15.80% 12.15% -39.03% -25.34% -
  Horiz. % 0.00% 59.79% 59.11% 51.05% 45.52% 74.66% 100.00%
NOSH 429,688 94,474 94,239 93,124 94,207 94,367 94,210 22.96%
  YoY % 354.82% 0.25% 1.20% -1.15% -0.17% 0.17% -
  Horiz. % 456.09% 100.28% 100.03% 98.85% 100.00% 100.17% 100.00%
Ratio Analysis
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin - % 2.76 % 5.60 % -2.44 % -17.02 % -22.12 % -1.57 % -
  YoY % 0.00% -50.71% 329.51% 85.66% 23.06% -1,308.92% -
  Horiz. % 0.00% -175.80% -356.69% 155.41% 1,084.08% 1,408.92% 100.00%
ROE - % 7.35 % 18.42 % -7.33 % -42.63 % -38.89 % -2.25 % -
  YoY % 0.00% -60.10% 351.30% 82.81% -9.62% -1,628.44% -
  Horiz. % 0.00% -326.67% -818.67% 325.78% 1,894.67% 1,728.44% 100.00%
Per Share
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS - 17.92 21.91 17.51 12.85 14.77 16.12 -
  YoY % 0.00% -18.21% 25.13% 36.26% -13.00% -8.37% -
  Horiz. % 0.00% 111.17% 135.92% 108.62% 79.71% 91.63% 100.00%
EPS 0.00 0.49 1.23 -0.43 -2.19 -3.27 -0.25 -
  YoY % 0.00% -60.16% 386.05% 80.37% 33.03% -1,208.00% -
  Horiz. % -0.00% -196.00% -492.00% 172.00% 876.00% 1,308.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS - 0.0672 0.0666 0.0582 0.0513 0.0840 0.1127 -
  YoY % 0.00% 0.90% 14.43% 13.45% -38.93% -25.47% -
  Horiz. % 0.00% 59.63% 59.09% 51.64% 45.52% 74.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS - 0.96 1.17 0.93 0.69 0.79 0.86 -
  YoY % 0.00% -17.95% 25.81% 34.78% -12.66% -8.14% -
  Horiz. % 0.00% 111.63% 136.05% 108.14% 80.23% 91.86% 100.00%
EPS 0.00 0.03 0.07 -0.02 -0.12 -0.18 -0.01 -
  YoY % 0.00% -57.14% 450.00% 83.33% 33.33% -1,700.00% -
  Horiz. % -0.00% -300.00% -700.00% 200.00% 1,200.00% 1,800.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS - 0.0036 0.0036 0.0031 0.0027 0.0045 0.0060 -
  YoY % 0.00% 0.00% 16.13% 14.81% -40.00% -25.00% -
  Horiz. % 0.00% 60.00% 60.00% 51.67% 45.00% 75.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.0450 0.1650 0.1800 0.2650 0.2550 0.1500 0.0950 -
P/RPS 0.00 0.92 0.82 1.51 1.98 1.02 0.59 -
  YoY % 0.00% 12.20% -45.70% -23.74% 94.12% 72.88% -
  Horiz. % 0.00% 155.93% 138.98% 255.93% 335.59% 172.88% 100.00%
P/EPS 0.00 33.40 14.67 -62.11 -11.66 -4.59 -37.50 -
  YoY % 0.00% 127.68% 123.62% -432.68% -154.03% 87.76% -
  Horiz. % -0.00% -89.07% -39.12% 165.63% 31.09% 12.24% 100.00%
EY 0.00 2.99 6.81 -1.61 -8.58 -21.78 -2.67 -
  YoY % 0.00% -56.09% 522.98% 81.24% 60.61% -715.73% -
  Horiz. % -0.00% -111.99% -255.06% 60.30% 321.35% 815.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 2.46 2.70 4.55 4.97 1.79 0.84 -
  YoY % 0.00% -8.89% -40.66% -8.45% 177.65% 113.10% -
  Horiz. % 0.00% 292.86% 321.43% 541.67% 591.67% 213.10% 100.00%
Price Multiplier on Announcement Date
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date - 28/11/16 30/11/15 19/11/14 14/11/13 22/11/12 10/11/11 -
Price 0.0000 0.0700 0.2350 0.2550 0.3100 0.1200 0.1400 -
P/RPS 0.00 0.39 1.07 1.46 2.41 0.81 0.87 -
  YoY % 0.00% -63.55% -26.71% -39.42% 197.53% -6.90% -
  Horiz. % 0.00% 44.83% 122.99% 167.82% 277.01% 93.10% 100.00%
P/EPS 0.00 14.17 19.16 -59.77 -14.18 -3.67 -55.26 -
  YoY % 0.00% -26.04% 132.06% -321.51% -286.38% 93.36% -
  Horiz. % -0.00% -25.64% -34.67% 108.16% 25.66% 6.64% 100.00%
EY 0.00 7.06 5.22 -1.67 -7.05 -27.22 -1.81 -
  YoY % 0.00% 35.25% 412.57% 76.31% 74.10% -1,403.87% -
  Horiz. % -0.00% -390.06% -288.40% 92.27% 389.50% 1,503.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.00 1.04 3.53 4.38 6.04 1.43 1.24 -
  YoY % 0.00% -70.54% -19.41% -27.48% 322.38% 15.32% -
  Horiz. % 0.00% 83.87% 284.68% 353.23% 487.10% 115.32% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

216  345  530  1484 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.105+0.025 
 MAG 0.205+0.01 
 XOX-WC 0.015+0.005 
 WEGMANS-WA 0.065-0.005 
 PUC 0.17+0.015 
 JAKS 0.525+0.015 
 LYC 0.35+0.035 
 GLOTEC-WA 0.145+0.01 
 PAOS-WA 0.12+0.015 
 CAREPLS 2.20+0.02 

FEATURED POSTS

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