Highlights

[MNC] YoY Annualized Quarter Result on 2013-12-31 [#4]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     20.68%    YoY -     57.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 17,146 20,258 18,696 13,057 13,539 15,092 13,739 3.76%
  YoY % -15.36% 8.35% 43.19% -3.56% -10.29% 9.85% -
  Horiz. % 124.80% 147.45% 136.08% 95.04% 98.54% 109.85% 100.00%
PBT 505 1,859 -339 -1,634 -3,848 -579 -1,394 -
  YoY % -72.83% 648.38% 79.25% 57.54% -564.59% 58.46% -
  Horiz. % -36.23% -133.36% 24.32% 117.22% 276.04% 41.54% 100.00%
Tax -192 -2,272 -5 0 0 0 -4 90.52%
  YoY % 91.55% -45,340.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4,800.00% 56,800.00% 125.00% -0.00% -0.00% -0.00% 100.00%
NP 313 -413 -344 -1,634 -3,848 -579 -1,398 -
  YoY % 175.79% -20.06% 78.95% 57.54% -564.59% 58.58% -
  Horiz. % -22.39% 29.54% 24.61% 116.88% 275.25% 41.42% 100.00%
NP to SH 313 -413 -344 -1,634 -3,848 -579 -1,398 -
  YoY % 175.79% -20.06% 78.95% 57.54% -564.59% 58.58% -
  Horiz. % -22.39% 29.54% 24.61% 116.88% 275.25% 41.42% 100.00%
Tax Rate 38.02 % 122.22 % - % - % - % - % - % -
  YoY % -68.89% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 31.11% 100.00% - - - - -
Total Cost 16,833 20,671 19,040 14,691 17,387 15,671 15,137 1.78%
  YoY % -18.57% 8.57% 29.60% -15.51% 10.95% 3.53% -
  Horiz. % 111.20% 136.56% 125.78% 97.05% 114.86% 103.53% 100.00%
Net Worth 51,129 4,984 5,361 5,799 6,400 10,164 10,828 29.49%
  YoY % 925.83% -7.04% -7.55% -9.40% -37.03% -6.13% -
  Horiz. % 472.17% 46.03% 49.51% 53.56% 59.11% 93.87% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 51,129 4,984 5,361 5,799 6,400 10,164 10,828 29.49%
  YoY % 925.83% -7.04% -7.55% -9.40% -37.03% -6.13% -
  Horiz. % 472.17% 46.03% 49.51% 53.56% 59.11% 93.87% 100.00%
NOSH 566,841 93,863 93,243 94,450 94,545 93,770 94,489 34.76%
  YoY % 503.90% 0.67% -1.28% -0.10% 0.83% -0.76% -
  Horiz. % 599.90% 99.34% 98.68% 99.96% 100.06% 99.24% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.83 % -2.04 % -1.84 % -12.51 % -28.42 % -3.84 % -10.18 % -
  YoY % 189.71% -10.87% 85.29% 55.98% -640.10% 62.28% -
  Horiz. % -17.98% 20.04% 18.07% 122.89% 279.17% 37.72% 100.00%
ROE 0.61 % -8.29 % -6.42 % -28.18 % -60.12 % -5.70 % -12.91 % -
  YoY % 107.36% -29.13% 77.22% 53.13% -954.74% 55.85% -
  Horiz. % -4.73% 64.21% 49.73% 218.28% 465.69% 44.15% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.02 21.58 20.05 13.82 14.32 16.09 14.54 -23.03%
  YoY % -86.01% 7.63% 45.08% -3.49% -11.00% 10.66% -
  Horiz. % 20.77% 148.42% 137.90% 95.05% 98.49% 110.66% 100.00%
EPS 0.23 -0.44 -0.36 -1.73 -4.07 -0.61 -1.48 -
  YoY % 152.27% -22.22% 79.19% 57.49% -567.21% 58.78% -
  Horiz. % -15.54% 29.73% 24.32% 116.89% 275.00% 41.22% 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 0.0902 0.0531 0.0575 0.0614 0.0677 0.1084 0.1146 -3.91%
  YoY % 69.87% -7.65% -6.35% -9.31% -37.55% -5.41% -
  Horiz. % 78.71% 46.34% 50.17% 53.58% 59.08% 94.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.97 1.15 1.06 0.74 0.77 0.86 0.78 3.70%
  YoY % -15.65% 8.49% 43.24% -3.90% -10.47% 10.26% -
  Horiz. % 124.36% 147.44% 135.90% 94.87% 98.72% 110.26% 100.00%
EPS 0.02 -0.02 -0.02 -0.09 -0.22 -0.03 -0.08 -
  YoY % 200.00% 0.00% 77.78% 59.09% -633.33% 62.50% -
  Horiz. % -25.00% 25.00% 25.00% 112.50% 275.00% 37.50% 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 0.0291 0.0028 0.0030 0.0033 0.0036 0.0058 0.0062 29.36%
  YoY % 939.29% -6.67% -9.09% -8.33% -37.93% -6.45% -
  Horiz. % 469.35% 45.16% 48.39% 53.23% 58.06% 93.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0700 0.2600 0.2450 0.3500 0.1200 0.1100 0.0800 -
P/RPS 2.31 1.20 1.22 2.53 0.84 0.68 0.55 26.99%
  YoY % 92.50% -1.64% -51.78% 201.19% 23.53% 23.64% -
  Horiz. % 420.00% 218.18% 221.82% 460.00% 152.73% 123.64% 100.00%
P/EPS 126.77 -59.09 -66.41 -20.23 -2.95 -17.81 -5.41 -
  YoY % 314.54% 11.02% -228.27% -585.76% 83.44% -229.21% -
  Horiz. % -2,343.25% 1,092.24% 1,227.54% 373.94% 54.53% 329.21% 100.00%
EY 0.79 -1.69 -1.51 -4.94 -33.92 -5.61 -18.49 -
  YoY % 146.75% -11.92% 69.43% 85.44% -504.63% 69.66% -
  Horiz. % -4.27% 9.14% 8.17% 26.72% 183.45% 30.34% 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 0.78 4.90 4.26 5.70 1.77 1.01 0.70 1.82%
  YoY % -84.08% 15.02% -25.26% 222.03% 75.25% 44.29% -
  Horiz. % 111.43% 700.00% 608.57% 814.29% 252.86% 144.29% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 26/02/15 26/02/14 21/02/13 24/02/12 24/02/11 -
Price 0.0600 0.2400 0.2450 0.2850 0.1000 0.2200 0.0900 -
P/RPS 1.98 1.11 1.22 2.06 0.70 1.37 0.62 21.33%
  YoY % 78.38% -9.02% -40.78% 194.29% -48.91% 120.97% -
  Horiz. % 319.35% 179.03% 196.77% 332.26% 112.90% 220.97% 100.00%
P/EPS 108.66 -54.55 -66.41 -16.47 -2.46 -35.63 -6.08 -
  YoY % 299.19% 17.86% -303.22% -569.51% 93.10% -486.02% -
  Horiz. % -1,787.17% 897.20% 1,092.27% 270.89% 40.46% 586.02% 100.00%
EY 0.92 -1.83 -1.51 -6.07 -40.70 -2.81 -16.44 -
  YoY % 150.27% -21.19% 75.12% 85.09% -1,348.40% 82.91% -
  Horiz. % -5.60% 11.13% 9.18% 36.92% 247.57% 17.09% 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 0.67 4.52 4.26 4.64 1.48 2.03 0.79 -2.71%
  YoY % -85.18% 6.10% -8.19% 213.51% -27.09% 156.96% -
  Horiz. % 84.81% 572.15% 539.24% 587.34% 187.34% 256.96% 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
 
 

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