Highlights

[MNC] YoY 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 -     22.61%    YoY -     94.21%
Quarter Report


View:


Show?  YoY % Horiz. %

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 4,448 4,773 6,466 3,979 3,088 3,704 3,563 3.76%
  YoY % -6.81% -26.18% 62.50% 28.85% -16.63% 3.96% -
  Horiz. % 124.84% 133.96% 181.48% 111.68% 86.67% 103.96% 100.00%
PBT 226 660 -44 -89 -1,536 -393 -1,509 -
  YoY % -65.76% 1,600.00% 50.56% 94.21% -290.84% 73.96% -
  Horiz. % -14.98% -43.74% 2.92% 5.90% 101.79% 26.04% 100.00%
Tax -258 -1,940 -2 0 0 0 0 -
  YoY % 86.70% -96,900.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 12,900.00% 97,000.00% 100.00% - - - -
NP -32 -1,280 -46 -89 -1,536 -393 -1,509 -47.36%
  YoY % 97.50% -2,682.61% 48.31% 94.21% -290.84% 73.96% -
  Horiz. % 2.12% 84.82% 3.05% 5.90% 101.79% 26.04% 100.00%
NP to SH -32 -1,280 -46 -89 -1,536 -393 -1,509 -47.36%
  YoY % 97.50% -2,682.61% 48.31% 94.21% -290.84% 73.96% -
  Horiz. % 2.12% 84.82% 3.05% 5.90% 101.79% 26.04% 100.00%
Tax Rate 114.16 % 293.94 % - % - % - % - % - % -
  YoY % -61.16% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.84% 100.00% - - - - -
Total Cost 4,480 6,053 6,512 4,068 4,624 4,097 5,072 -2.05%
  YoY % -25.99% -7.05% 60.08% -12.02% 12.86% -19.22% -
  Horiz. % 88.33% 119.34% 128.39% 80.21% 91.17% 80.78% 100.00%
Net Worth 51,129 5,034 5,289 6,071 6,379 10,152 10,817 29.51%
  YoY % 915.54% -4.83% -12.88% -4.82% -37.16% -6.15% -
  Horiz. % 472.65% 46.54% 48.90% 56.13% 58.97% 93.85% 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 5,034 5,289 6,071 6,379 10,152 10,817 29.51%
  YoY % 915.54% -4.83% -12.88% -4.82% -37.16% -6.15% -
  Horiz. % 472.65% 46.54% 48.90% 56.13% 58.97% 93.85% 100.00%
NOSH 566,841 94,814 91,999 98,888 94,233 93,571 94,312 34.80%
  YoY % 497.84% 3.06% -6.97% 4.94% 0.71% -0.79% -
  Horiz. % 601.02% 100.53% 97.55% 104.85% 99.92% 99.21% 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 -0.72 % -26.82 % -0.71 % -2.24 % -49.74 % -10.61 % -42.35 % -49.26%
  YoY % 97.32% -3,677.47% 68.30% 95.50% -368.80% 74.95% -
  Horiz. % 1.70% 63.33% 1.68% 5.29% 117.45% 25.05% 100.00%
ROE -0.06 % -25.42 % -0.87 % -1.47 % -24.08 % -3.87 % -13.95 % -59.64%
  YoY % 99.76% -2,821.84% 40.82% 93.90% -522.22% 72.26% -
  Horiz. % 0.43% 182.22% 6.24% 10.54% 172.62% 27.74% 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 0.78 5.03 7.03 4.02 3.28 3.96 3.78 -23.11%
  YoY % -84.49% -28.45% 74.88% 22.56% -17.17% 4.76% -
  Horiz. % 20.63% 133.07% 185.98% 106.35% 86.77% 104.76% 100.00%
EPS -0.03 -1.35 -0.05 -0.09 -1.63 -0.42 -1.60 -48.43%
  YoY % 97.78% -2,600.00% 44.44% 94.48% -288.10% 73.75% -
  Horiz. % 1.87% 84.38% 3.12% 5.62% 101.87% 26.25% 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 0.1085 0.1147 -3.92%
  YoY % 69.87% -7.65% -6.35% -9.31% -37.60% -5.41% -
  Horiz. % 78.64% 46.29% 50.13% 53.53% 59.02% 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 0.25 0.27 0.37 0.23 0.18 0.21 0.20 3.79%
  YoY % -7.41% -27.03% 60.87% 27.78% -14.29% 5.00% -
  Horiz. % 125.00% 135.00% 185.00% 115.00% 90.00% 105.00% 100.00%
EPS 0.00 -0.07 0.00 -0.01 -0.09 -0.02 -0.09 -
  YoY % 0.00% 0.00% 0.00% 88.89% -350.00% 77.78% -
  Horiz. % -0.00% 77.78% -0.00% 11.11% 100.00% 22.22% 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 0.0291 0.0029 0.0030 0.0035 0.0036 0.0058 0.0062 29.36%
  YoY % 903.45% -3.33% -14.29% -2.78% -37.93% -6.45% -
  Horiz. % 469.35% 46.77% 48.39% 56.45% 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 8.92 5.16 3.49 8.70 3.66 2.78 2.12 27.03%
  YoY % 72.87% 47.85% -59.89% 137.70% 31.65% 31.13% -
  Horiz. % 420.75% 243.40% 164.62% 410.38% 172.64% 131.13% 100.00%
P/EPS -1,239.96 -19.26 -490.00 -388.89 -7.36 -26.19 -5.00 150.44%
  YoY % -6,338.01% 96.07% -26.00% -5,183.83% 71.90% -423.80% -
  Horiz. % 24,799.20% 385.20% 9,800.00% 7,777.80% 147.20% 523.80% 100.00%
EY -0.08 -5.19 -0.20 -0.26 -13.58 -3.82 -20.00 -60.12%
  YoY % 98.46% -2,495.00% 23.08% 98.09% -255.50% 80.90% -
  Horiz. % 0.40% 25.95% 1.00% 1.30% 67.90% 19.10% 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 7.65 4.77 3.49 7.08 3.05 5.56 2.38 21.46%
  YoY % 60.38% 36.68% -50.71% 132.13% -45.14% 133.61% -
  Horiz. % 321.43% 200.42% 146.64% 297.48% 128.15% 233.61% 100.00%
P/EPS -1,062.83 -17.78 -490.00 -316.67 -6.13 -52.38 -5.63 139.32%
  YoY % -5,877.67% 96.37% -54.74% -5,065.91% 88.30% -830.37% -
  Horiz. % 18,877.97% 315.81% 8,703.37% 5,624.69% 108.88% 930.37% 100.00%
EY -0.09 -5.63 -0.20 -0.32 -16.30 -1.91 -17.78 -58.53%
  YoY % 98.40% -2,715.00% 37.50% 98.04% -753.40% 89.26% -
  Horiz. % 0.51% 31.66% 1.12% 1.80% 91.68% 10.74% 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 0.67 4.52 4.26 4.64 1.48 2.03 0.78 -2.50%
  YoY % -85.18% 6.10% -8.19% 213.51% -27.09% 160.26% -
  Horiz. % 85.90% 579.49% 546.15% 594.87% 189.74% 260.26% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

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