Highlights

[MNC] YoY Quarter Result on 2012-09-30 [#3]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -22.96%    YoY -     -264.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 4,894 5,461 3,879 3,303 3,534 3,242 4,393 1.82%
  YoY % -10.38% 40.78% 17.44% -6.54% 9.01% -26.20% -
  Horiz. % 111.40% 124.31% 88.30% 75.19% 80.45% 73.80% 100.00%
PBT 489 81 -115 -830 -228 15 30 59.20%
  YoY % 503.70% 170.43% 86.14% -264.04% -1,620.00% -50.00% -
  Horiz. % 1,630.00% 270.00% -383.33% -2,766.67% -760.00% 50.00% 100.00%
Tax -331 -5 0 0 0 0 0 -
  YoY % -6,520.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 6,620.00% 100.00% - - - - -
NP 158 76 -115 -830 -228 15 30 31.89%
  YoY % 107.89% 166.09% 86.14% -264.04% -1,620.00% -50.00% -
  Horiz. % 526.67% 253.33% -383.33% -2,766.67% -760.00% 50.00% 100.00%
NP to SH 158 76 -115 -830 -228 15 30 31.89%
  YoY % 107.89% 166.09% 86.14% -264.04% -1,620.00% -50.00% -
  Horiz. % 526.67% 253.33% -383.33% -2,766.67% -760.00% 50.00% 100.00%
Tax Rate 67.69 % 6.17 % - % - % - % - % - % -
  YoY % 997.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,097.08% 100.00% - - - - -
Total Cost 4,736 5,385 3,994 4,133 3,762 3,227 4,363 1.38%
  YoY % -12.05% 34.83% -3.36% 9.86% 16.58% -26.04% -
  Horiz. % 108.55% 123.42% 91.54% 94.73% 86.23% 73.96% 100.00%
Net Worth 6,189 5,529 4,916 7,922 10,706 9,795 12,930 -11.55%
  YoY % 11.95% 12.46% -37.95% -26.00% 9.31% -24.25% -
  Horiz. % 47.87% 42.76% 38.02% 61.27% 82.80% 75.75% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 6,189 5,529 4,916 7,922 10,706 9,795 12,930 -11.55%
  YoY % 11.95% 12.46% -37.95% -26.00% 9.31% -24.25% -
  Horiz. % 47.87% 42.76% 38.02% 61.27% 82.80% 75.75% 100.00%
NOSH 92,941 95,000 95,833 94,318 95,000 75,000 100,000 -1.21%
  YoY % -2.17% -0.87% 1.61% -0.72% 26.67% -25.00% -
  Horiz. % 92.94% 95.00% 95.83% 94.32% 95.00% 75.00% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.23 % 1.39 % -2.96 % -25.13 % -6.45 % 0.46 % 0.68 % 29.64%
  YoY % 132.37% 146.96% 88.22% -289.61% -1,502.17% -32.35% -
  Horiz. % 475.00% 204.41% -435.29% -3,695.59% -948.53% 67.65% 100.00%
ROE 2.55 % 1.37 % -2.34 % -10.48 % -2.13 % 0.15 % 0.23 % 49.30%
  YoY % 86.13% 158.55% 77.67% -392.02% -1,520.00% -34.78% -
  Horiz. % 1,108.70% 595.65% -1,017.39% -4,556.52% -926.09% 65.22% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.27 5.75 4.05 3.50 3.72 4.32 4.39 3.09%
  YoY % -8.35% 41.98% 15.71% -5.91% -13.89% -1.59% -
  Horiz. % 120.05% 130.98% 92.26% 79.73% 84.74% 98.41% 100.00%
EPS 0.17 0.08 -0.12 -0.88 -0.24 0.02 0.03 33.50%
  YoY % 112.50% 166.67% 86.36% -266.67% -1,300.00% -33.33% -
  Horiz. % 566.67% 266.67% -400.00% -2,933.33% -800.00% 66.67% 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 0.0666 0.0582 0.0513 0.0840 0.1127 0.1306 0.1293 -10.46%
  YoY % 14.43% 13.45% -38.93% -25.47% -13.71% 1.01% -
  Horiz. % 51.51% 45.01% 39.68% 64.97% 87.16% 101.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 0.28 0.31 0.22 0.19 0.20 0.18 0.25 1.91%
  YoY % -9.68% 40.91% 15.79% -5.00% 11.11% -28.00% -
  Horiz. % 112.00% 124.00% 88.00% 76.00% 80.00% 72.00% 100.00%
EPS 0.01 0.00 -0.01 -0.05 -0.01 0.00 0.00 -
  YoY % 0.00% 0.00% 80.00% -400.00% 0.00% 0.00% -
  Horiz. % -100.00% -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 0.0035 0.0031 0.0028 0.0045 0.0061 0.0056 0.0074 -11.73%
  YoY % 12.90% 10.71% -37.78% -26.23% 8.93% -24.32% -
  Horiz. % 47.30% 41.89% 37.84% 60.81% 82.43% 75.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.1800 0.2650 0.2550 0.1500 0.0950 0.0600 0.0700 -
P/RPS 3.42 4.61 6.30 4.28 2.55 1.39 1.59 13.61%
  YoY % -25.81% -26.83% 47.20% 67.84% 83.45% -12.58% -
  Horiz. % 215.09% 289.94% 396.23% 269.18% 160.38% 87.42% 100.00%
P/EPS 105.88 331.25 -212.50 -17.05 -39.58 300.00 233.33 -12.33%
  YoY % -68.04% 255.88% -1,146.33% 56.92% -113.19% 28.57% -
  Horiz. % 45.38% 141.97% -91.07% -7.31% -16.96% 128.57% 100.00%
EY 0.94 0.30 -0.47 -5.87 -2.53 0.33 0.43 13.92%
  YoY % 213.33% 163.83% 91.99% -132.02% -866.67% -23.26% -
  Horiz. % 218.60% 69.77% -109.30% -1,365.12% -588.37% 76.74% 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 2.70 4.55 4.97 1.79 0.84 0.46 0.54 30.75%
  YoY % -40.66% -8.45% 177.65% 113.10% 82.61% -14.81% -
  Horiz. % 500.00% 842.59% 920.37% 331.48% 155.56% 85.19% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 19/11/14 14/11/13 22/11/12 10/11/11 25/11/10 11/11/09 -
Price 0.2350 0.2550 0.3100 0.1200 0.1400 0.0900 0.0900 -
P/RPS 4.46 4.44 7.66 3.43 3.76 2.08 2.05 13.83%
  YoY % 0.45% -42.04% 123.32% -8.78% 80.77% 1.46% -
  Horiz. % 217.56% 216.59% 373.66% 167.32% 183.41% 101.46% 100.00%
P/EPS 138.24 318.75 -258.33 -13.64 -58.33 450.00 300.00 -12.11%
  YoY % -56.63% 223.39% -1,793.91% 76.62% -112.96% 50.00% -
  Horiz. % 46.08% 106.25% -86.11% -4.55% -19.44% 150.00% 100.00%
EY 0.72 0.31 -0.39 -7.33 -1.71 0.22 0.33 13.88%
  YoY % 132.26% 179.49% 94.68% -328.65% -877.27% -33.33% -
  Horiz. % 218.18% 93.94% -118.18% -2,221.21% -518.18% 66.67% 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 3.53 4.38 6.04 1.43 1.24 0.69 0.70 30.94%
  YoY % -19.41% -27.48% 322.38% 15.32% 79.71% -1.43% -
  Horiz. % 504.29% 625.71% 862.86% 204.29% 177.14% 98.57% 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
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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