Highlights

[MNC] YoY Quarter Result on 2010-12-31 [#4]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 24-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     -10,160.00%    YoY -     -25,250.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 3,979 3,088 3,704 3,563 3,968 3,167 2,503 8.02%
  YoY % 28.85% -16.63% 3.96% -10.21% 25.29% 26.53% -
  Horiz. % 158.97% 123.37% 147.98% 142.35% 158.53% 126.53% 100.00%
PBT -89 -1,536 -393 -1,509 6 -684 -451 -23.68%
  YoY % 94.21% -290.84% 73.96% -25,250.00% 100.88% -51.66% -
  Horiz. % 19.73% 340.58% 87.14% 334.59% -1.33% 151.66% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -89 -1,536 -393 -1,509 6 -684 -451 -23.68%
  YoY % 94.21% -290.84% 73.96% -25,250.00% 100.88% -51.66% -
  Horiz. % 19.73% 340.58% 87.14% 334.59% -1.33% 151.66% 100.00%
NP to SH -89 -1,536 -393 -1,509 6 -684 -451 -23.68%
  YoY % 94.21% -290.84% 73.96% -25,250.00% 100.88% -51.66% -
  Horiz. % 19.73% 340.58% 87.14% 334.59% -1.33% 151.66% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 4,068 4,624 4,097 5,072 3,962 3,851 2,954 5.47%
  YoY % -12.02% 12.86% -19.22% 28.02% 2.88% 30.37% -
  Horiz. % 137.71% 156.53% 138.69% 171.70% 134.12% 130.37% 100.00%
Net Worth 6,071 6,379 10,152 10,817 7,764 12,653 14,432 -13.43%
  YoY % -4.82% -37.16% -6.15% 39.33% -38.64% -12.32% -
  Horiz. % 42.07% 44.20% 70.35% 74.96% 53.80% 87.68% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 6,071 6,379 10,152 10,817 7,764 12,653 14,432 -13.43%
  YoY % -4.82% -37.16% -6.15% 39.33% -38.64% -12.32% -
  Horiz. % 42.07% 44.20% 70.35% 74.96% 53.80% 87.68% 100.00%
NOSH 98,888 94,233 93,571 94,312 60,000 94,999 93,958 0.86%
  YoY % 4.94% 0.71% -0.79% 57.19% -36.84% 1.11% -
  Horiz. % 105.25% 100.29% 99.59% 100.38% 63.86% 101.11% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -2.24 % -49.74 % -10.61 % -42.35 % 0.15 % -21.60 % -18.02 % -29.33%
  YoY % 95.50% -368.80% 74.95% -28,333.33% 100.69% -19.87% -
  Horiz. % 12.43% 276.03% 58.88% 235.02% -0.83% 119.87% 100.00%
ROE -1.47 % -24.08 % -3.87 % -13.95 % 0.08 % -5.41 % -3.13 % -11.83%
  YoY % 93.90% -522.22% 72.26% -17,537.50% 101.48% -72.84% -
  Horiz. % 46.96% 769.33% 123.64% 445.69% -2.56% 172.84% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 4.02 3.28 3.96 3.78 6.61 3.33 2.66 7.12%
  YoY % 22.56% -17.17% 4.76% -42.81% 98.50% 25.19% -
  Horiz. % 151.13% 123.31% 148.87% 142.11% 248.50% 125.19% 100.00%
EPS -0.09 -1.63 -0.42 -1.60 0.01 -0.72 -0.48 -24.33%
  YoY % 94.48% -288.10% 73.75% -16,100.00% 101.39% -50.00% -
  Horiz. % 18.75% 339.58% 87.50% 333.33% -2.08% 150.00% 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 0.0614 0.0677 0.1085 0.1147 0.1294 0.1332 0.1536 -14.16%
  YoY % -9.31% -37.60% -5.41% -11.36% -2.85% -13.28% -
  Horiz. % 39.97% 44.08% 70.64% 74.67% 84.24% 86.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 0.23 0.18 0.21 0.20 0.23 0.18 0.14 8.62%
  YoY % 27.78% -14.29% 5.00% -13.04% 27.78% 28.57% -
  Horiz. % 164.29% 128.57% 150.00% 142.86% 164.29% 128.57% 100.00%
EPS -0.01 -0.09 -0.02 -0.09 0.00 -0.04 -0.03 -16.72%
  YoY % 88.89% -350.00% 77.78% 0.00% 0.00% -33.33% -
  Horiz. % 33.33% 300.00% 66.67% 300.00% -0.00% 133.33% 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 0.0036 0.0058 0.0062 0.0044 0.0072 0.0082 -13.22%
  YoY % -2.78% -37.93% -6.45% 40.91% -38.89% -12.20% -
  Horiz. % 42.68% 43.90% 70.73% 75.61% 53.66% 87.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.3500 0.1200 0.1100 0.0800 0.0700 0.3000 0.2000 -
P/RPS 8.70 3.66 2.78 2.12 1.06 9.00 7.51 2.48%
  YoY % 137.70% 31.65% 31.13% 100.00% -88.22% 19.84% -
  Horiz. % 115.85% 48.74% 37.02% 28.23% 14.11% 119.84% 100.00%
P/EPS -388.89 -7.36 -26.19 -5.00 700.00 -41.67 -41.67 45.05%
  YoY % -5,183.83% 71.90% -423.80% -100.71% 1,779.87% 0.00% -
  Horiz. % 933.26% 17.66% 62.85% 12.00% -1,679.87% 100.00% 100.00%
EY -0.26 -13.58 -3.82 -20.00 0.14 -2.40 -2.40 -30.93%
  YoY % 98.09% -255.50% 80.90% -14,385.71% 105.83% 0.00% -
  Horiz. % 10.83% 565.83% 159.17% 833.33% -5.83% 100.00% 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 5.70 1.77 1.01 0.70 0.54 2.25 1.30 27.91%
  YoY % 222.03% 75.25% 44.29% 29.63% -76.00% 73.08% -
  Horiz. % 438.46% 136.15% 77.69% 53.85% 41.54% 173.08% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 21/02/13 24/02/12 24/02/11 23/02/10 12/02/09 21/02/08 -
Price 0.2850 0.1000 0.2200 0.0900 0.0700 0.1500 0.1900 -
P/RPS 7.08 3.05 5.56 2.38 1.06 4.50 7.13 -0.12%
  YoY % 132.13% -45.14% 133.61% 124.53% -76.44% -36.89% -
  Horiz. % 99.30% 42.78% 77.98% 33.38% 14.87% 63.11% 100.00%
P/EPS -316.67 -6.13 -52.38 -5.63 700.00 -20.83 -39.58 41.38%
  YoY % -5,065.91% 88.30% -830.37% -100.80% 3,460.54% 47.37% -
  Horiz. % 800.08% 15.49% 132.34% 14.22% -1,768.57% 52.63% 100.00%
EY -0.32 -16.30 -1.91 -17.78 0.14 -4.80 -2.53 -29.13%
  YoY % 98.04% -753.40% 89.26% -12,800.00% 102.92% -89.72% -
  Horiz. % 12.65% 644.27% 75.49% 702.77% -5.53% 189.72% 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 4.64 1.48 2.03 0.78 0.54 1.13 1.24 24.57%
  YoY % 213.51% -27.09% 160.26% 44.44% -52.21% -8.87% -
  Horiz. % 374.19% 119.35% 163.71% 62.90% 43.55% 91.13% 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
 
 

225  122  476  1687 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAUDEE 0.095+0.005 
 SBCCORP 0.615+0.105 
 DNEX 0.765+0.01 
 KAB 0.63+0.02 
 TSRCAP 0.3250.00 
 TFP 0.19+0.005 
 NWP 0.210.00 
 MLAB 0.040.00 
 KHJB 0.30-0.005 
 BTM 0.245+0.01 
PARTNERS & BROKERS