Highlights

[MNC] YoY Quarter Result on 2011-12-31 [#4]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 24-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -72.37%    YoY -     73.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 6,466 3,979 3,088 3,704 3,563 3,968 3,167 12.63%
  YoY % 62.50% 28.85% -16.63% 3.96% -10.21% 25.29% -
  Horiz. % 204.17% 125.64% 97.51% 116.96% 112.50% 125.29% 100.00%
PBT -44 -89 -1,536 -393 -1,509 6 -684 -36.69%
  YoY % 50.56% 94.21% -290.84% 73.96% -25,250.00% 100.88% -
  Horiz. % 6.43% 13.01% 224.56% 57.46% 220.61% -0.88% 100.00%
Tax -2 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP -46 -89 -1,536 -393 -1,509 6 -684 -36.22%
  YoY % 48.31% 94.21% -290.84% 73.96% -25,250.00% 100.88% -
  Horiz. % 6.73% 13.01% 224.56% 57.46% 220.61% -0.88% 100.00%
NP to SH -46 -89 -1,536 -393 -1,509 6 -684 -36.22%
  YoY % 48.31% 94.21% -290.84% 73.96% -25,250.00% 100.88% -
  Horiz. % 6.73% 13.01% 224.56% 57.46% 220.61% -0.88% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 6,512 4,068 4,624 4,097 5,072 3,962 3,851 9.15%
  YoY % 60.08% -12.02% 12.86% -19.22% 28.02% 2.88% -
  Horiz. % 169.10% 105.63% 120.07% 106.39% 131.71% 102.88% 100.00%
Net Worth 5,289 6,071 6,379 10,152 10,817 7,764 12,653 -13.52%
  YoY % -12.88% -4.82% -37.16% -6.15% 39.33% -38.64% -
  Horiz. % 41.80% 47.98% 50.42% 80.23% 85.49% 61.36% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 5,289 6,071 6,379 10,152 10,817 7,764 12,653 -13.52%
  YoY % -12.88% -4.82% -37.16% -6.15% 39.33% -38.64% -
  Horiz. % 41.80% 47.98% 50.42% 80.23% 85.49% 61.36% 100.00%
NOSH 91,999 98,888 94,233 93,571 94,312 60,000 94,999 -0.53%
  YoY % -6.97% 4.94% 0.71% -0.79% 57.19% -36.84% -
  Horiz. % 96.84% 104.09% 99.19% 98.50% 99.28% 63.16% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -0.71 % -2.24 % -49.74 % -10.61 % -42.35 % 0.15 % -21.60 % -43.39%
  YoY % 68.30% 95.50% -368.80% 74.95% -28,333.33% 100.69% -
  Horiz. % 3.29% 10.37% 230.28% 49.12% 196.06% -0.69% 100.00%
ROE -0.87 % -1.47 % -24.08 % -3.87 % -13.95 % 0.08 % -5.41 % -26.25%
  YoY % 40.82% 93.90% -522.22% 72.26% -17,537.50% 101.48% -
  Horiz. % 16.08% 27.17% 445.10% 71.53% 257.86% -1.48% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.03 4.02 3.28 3.96 3.78 6.61 3.33 13.26%
  YoY % 74.88% 22.56% -17.17% 4.76% -42.81% 98.50% -
  Horiz. % 211.11% 120.72% 98.50% 118.92% 113.51% 198.50% 100.00%
EPS -0.05 -0.09 -1.63 -0.42 -1.60 0.01 -0.72 -35.87%
  YoY % 44.44% 94.48% -288.10% 73.75% -16,100.00% 101.39% -
  Horiz. % 6.94% 12.50% 226.39% 58.33% 222.22% -1.39% 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 0.0575 0.0614 0.0677 0.1085 0.1147 0.1294 0.1332 -13.06%
  YoY % -6.35% -9.31% -37.60% -5.41% -11.36% -2.85% -
  Horiz. % 43.17% 46.10% 50.83% 81.46% 86.11% 97.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 0.37 0.23 0.18 0.21 0.20 0.23 0.18 12.75%
  YoY % 60.87% 27.78% -14.29% 5.00% -13.04% 27.78% -
  Horiz. % 205.56% 127.78% 100.00% 116.67% 111.11% 127.78% 100.00%
EPS 0.00 -0.01 -0.09 -0.02 -0.09 0.00 -0.04 -
  YoY % 0.00% 88.89% -350.00% 77.78% 0.00% 0.00% -
  Horiz. % -0.00% 25.00% 225.00% 50.00% 225.00% -0.00% 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 0.0030 0.0035 0.0036 0.0058 0.0062 0.0044 0.0072 -13.57%
  YoY % -14.29% -2.78% -37.93% -6.45% 40.91% -38.89% -
  Horiz. % 41.67% 48.61% 50.00% 80.56% 86.11% 61.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.2450 0.3500 0.1200 0.1100 0.0800 0.0700 0.3000 -
P/RPS 3.49 8.70 3.66 2.78 2.12 1.06 9.00 -14.60%
  YoY % -59.89% 137.70% 31.65% 31.13% 100.00% -88.22% -
  Horiz. % 38.78% 96.67% 40.67% 30.89% 23.56% 11.78% 100.00%
P/EPS -490.00 -388.89 -7.36 -26.19 -5.00 700.00 -41.67 50.77%
  YoY % -26.00% -5,183.83% 71.90% -423.80% -100.71% 1,779.87% -
  Horiz. % 1,175.91% 933.26% 17.66% 62.85% 12.00% -1,679.87% 100.00%
EY -0.20 -0.26 -13.58 -3.82 -20.00 0.14 -2.40 -33.90%
  YoY % 23.08% 98.09% -255.50% 80.90% -14,385.71% 105.83% -
  Horiz. % 8.33% 10.83% 565.83% 159.17% 833.33% -5.83% 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 4.26 5.70 1.77 1.01 0.70 0.54 2.25 11.22%
  YoY % -25.26% 222.03% 75.25% 44.29% 29.63% -76.00% -
  Horiz. % 189.33% 253.33% 78.67% 44.89% 31.11% 24.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 21/02/13 24/02/12 24/02/11 23/02/10 12/02/09 -
Price 0.2450 0.2850 0.1000 0.2200 0.0900 0.0700 0.1500 -
P/RPS 3.49 7.08 3.05 5.56 2.38 1.06 4.50 -4.15%
  YoY % -50.71% 132.13% -45.14% 133.61% 124.53% -76.44% -
  Horiz. % 77.56% 157.33% 67.78% 123.56% 52.89% 23.56% 100.00%
P/EPS -490.00 -316.67 -6.13 -52.38 -5.63 700.00 -20.83 69.23%
  YoY % -54.74% -5,065.91% 88.30% -830.37% -100.80% 3,460.54% -
  Horiz. % 2,352.38% 1,520.26% 29.43% 251.46% 27.03% -3,360.54% 100.00%
EY -0.20 -0.32 -16.30 -1.91 -17.78 0.14 -4.80 -41.11%
  YoY % 37.50% 98.04% -753.40% 89.26% -12,800.00% 102.92% -
  Horiz. % 4.17% 6.67% 339.58% 39.79% 370.42% -2.92% 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 4.26 4.64 1.48 2.03 0.78 0.54 1.13 24.74%
  YoY % -8.19% 213.51% -27.09% 160.26% 44.44% -52.21% -
  Horiz. % 376.99% 410.62% 130.97% 179.65% 69.03% 47.79% 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
 
 

321  187  575  1427 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015+0.005 
 SAUDEE 0.095+0.005 
 FINTEC 0.0250.00 
 DNEX 0.76+0.005 
 KAB 0.62+0.01 
 SBCCORP 0.595+0.085 
 VSOLAR-WB 0.010.00 
 TFP 0.195+0.01 
 YBS 0.475+0.025 
 PUC 0.165-0.005 
PARTNERS & BROKERS