Highlights

[MNC] YoY Quarter Result on 2011-09-30 [#3]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 10-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -1,050.00%    YoY -     -1,620.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 5,461 3,879 3,303 3,534 3,242 4,393 2,693 12.50%
  YoY % 40.78% 17.44% -6.54% 9.01% -26.20% 63.13% -
  Horiz. % 202.78% 144.04% 122.65% 131.23% 120.39% 163.13% 100.00%
PBT 81 -115 -830 -228 15 30 -74 -
  YoY % 170.43% 86.14% -264.04% -1,620.00% -50.00% 140.54% -
  Horiz. % -109.46% 155.41% 1,121.62% 308.11% -20.27% -40.54% 100.00%
Tax -5 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 76 -115 -830 -228 15 30 -74 -
  YoY % 166.09% 86.14% -264.04% -1,620.00% -50.00% 140.54% -
  Horiz. % -102.70% 155.41% 1,121.62% 308.11% -20.27% -40.54% 100.00%
NP to SH 76 -115 -830 -228 15 30 -74 -
  YoY % 166.09% 86.14% -264.04% -1,620.00% -50.00% 140.54% -
  Horiz. % -102.70% 155.41% 1,121.62% 308.11% -20.27% -40.54% 100.00%
Tax Rate 6.17 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 5,385 3,994 4,133 3,762 3,227 4,363 2,767 11.73%
  YoY % 34.83% -3.36% 9.86% 16.58% -26.04% 57.68% -
  Horiz. % 194.62% 144.34% 149.37% 135.96% 116.62% 157.68% 100.00%
Net Worth 5,529 4,916 7,922 10,706 9,795 12,930 12,987 -13.26%
  YoY % 12.46% -37.95% -26.00% 9.31% -24.25% -0.44% -
  Horiz. % 42.57% 37.86% 61.01% 82.44% 75.42% 99.56% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 5,529 4,916 7,922 10,706 9,795 12,930 12,987 -13.26%
  YoY % 12.46% -37.95% -26.00% 9.31% -24.25% -0.44% -
  Horiz. % 42.57% 37.86% 61.01% 82.44% 75.42% 99.56% 100.00%
NOSH 95,000 95,833 94,318 95,000 75,000 100,000 92,500 0.45%
  YoY % -0.87% 1.61% -0.72% 26.67% -25.00% 8.11% -
  Horiz. % 102.70% 103.60% 101.97% 102.70% 81.08% 108.11% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.39 % -2.96 % -25.13 % -6.45 % 0.46 % 0.68 % -2.75 % -
  YoY % 146.96% 88.22% -289.61% -1,502.17% -32.35% 124.73% -
  Horiz. % -50.55% 107.64% 913.82% 234.55% -16.73% -24.73% 100.00%
ROE 1.37 % -2.34 % -10.48 % -2.13 % 0.15 % 0.23 % -0.57 % -
  YoY % 158.55% 77.67% -392.02% -1,520.00% -34.78% 140.35% -
  Horiz. % -240.35% 410.53% 1,838.60% 373.68% -26.32% -40.35% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 5.75 4.05 3.50 3.72 4.32 4.39 2.91 12.01%
  YoY % 41.98% 15.71% -5.91% -13.89% -1.59% 50.86% -
  Horiz. % 197.59% 139.18% 120.27% 127.84% 148.45% 150.86% 100.00%
EPS 0.08 -0.12 -0.88 -0.24 0.02 0.03 -0.08 -
  YoY % 166.67% 86.36% -266.67% -1,300.00% -33.33% 137.50% -
  Horiz. % -100.00% 150.00% 1,100.00% 300.00% -25.00% -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 0.0582 0.0513 0.0840 0.1127 0.1306 0.1293 0.1404 -13.64%
  YoY % 13.45% -38.93% -25.47% -13.71% 1.01% -7.91% -
  Horiz. % 41.45% 36.54% 59.83% 80.27% 93.02% 92.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 0.31 0.22 0.19 0.20 0.18 0.25 0.15 12.86%
  YoY % 40.91% 15.79% -5.00% 11.11% -28.00% 66.67% -
  Horiz. % 206.67% 146.67% 126.67% 133.33% 120.00% 166.67% 100.00%
EPS 0.00 -0.01 -0.05 -0.01 0.00 0.00 0.00 -
  YoY % 0.00% 80.00% -400.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.00% 100.00% 500.00% 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 0.0031 0.0028 0.0045 0.0061 0.0056 0.0074 0.0074 -13.49%
  YoY % 10.71% -37.78% -26.23% 8.93% -24.32% 0.00% -
  Horiz. % 41.89% 37.84% 60.81% 82.43% 75.68% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.2650 0.2550 0.1500 0.0950 0.0600 0.0700 0.1200 -
P/RPS 4.61 6.30 4.28 2.55 1.39 1.59 4.12 1.89%
  YoY % -26.83% 47.20% 67.84% 83.45% -12.58% -61.41% -
  Horiz. % 111.89% 152.91% 103.88% 61.89% 33.74% 38.59% 100.00%
P/EPS 331.25 -212.50 -17.05 -39.58 300.00 233.33 -150.00 -
  YoY % 255.88% -1,146.33% 56.92% -113.19% 28.57% 255.55% -
  Horiz. % -220.83% 141.67% 11.37% 26.39% -200.00% -155.55% 100.00%
EY 0.30 -0.47 -5.87 -2.53 0.33 0.43 -0.67 -
  YoY % 163.83% 91.99% -132.02% -866.67% -23.26% 164.18% -
  Horiz. % -44.78% 70.15% 876.12% 377.61% -49.25% -64.18% 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 4.55 4.97 1.79 0.84 0.46 0.54 0.85 32.24%
  YoY % -8.45% 177.65% 113.10% 82.61% -14.81% -36.47% -
  Horiz. % 535.29% 584.71% 210.59% 98.82% 54.12% 63.53% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 19/11/14 14/11/13 22/11/12 10/11/11 25/11/10 11/11/09 13/11/08 -
Price 0.2550 0.3100 0.1200 0.1400 0.0900 0.0900 0.0900 -
P/RPS 4.44 7.66 3.43 3.76 2.08 2.05 3.09 6.22%
  YoY % -42.04% 123.32% -8.78% 80.77% 1.46% -33.66% -
  Horiz. % 143.69% 247.90% 111.00% 121.68% 67.31% 66.34% 100.00%
P/EPS 318.75 -258.33 -13.64 -58.33 450.00 300.00 -112.50 -
  YoY % 223.39% -1,793.91% 76.62% -112.96% 50.00% 366.67% -
  Horiz. % -283.33% 229.63% 12.12% 51.85% -400.00% -266.67% 100.00%
EY 0.31 -0.39 -7.33 -1.71 0.22 0.33 -0.89 -
  YoY % 179.49% 94.68% -328.65% -877.27% -33.33% 137.08% -
  Horiz. % -34.83% 43.82% 823.60% 192.13% -24.72% -37.08% 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 4.38 6.04 1.43 1.24 0.69 0.70 0.64 37.77%
  YoY % -27.48% 322.38% 15.32% 79.71% -1.43% 9.38% -
  Horiz. % 684.38% 943.75% 223.44% 193.75% 107.81% 109.38% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

307  344  567  1294 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.06-0.005 
 ATTA-WB 0.21+0.16 
 GIIB-OR 0.01+0.005 
 PANTECH-WB 0.10+0.03 
 BCMALL 0.17+0.01 
 GFM-WC 0.065+0.015 
 ENCORP 0.32-0.005 
 GADANG-WB 0.025+0.01 
 HEXIND-WA 0.09-0.02 
 PASDEC-WA 0.08+0.015 
PARTNERS & BROKERS