Highlights

[MNC] YoY Quarter Result on 2014-12-31 [#4]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -160.53%    YoY -     48.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,321 4,448 4,773 6,466 3,979 3,088 3,704 -13.11%
  YoY % -70.30% -6.81% -26.18% 62.50% 28.85% -16.63% -
  Horiz. % 35.66% 120.09% 128.86% 174.57% 107.42% 83.37% 100.00%
PBT 89 226 660 -44 -89 -1,536 -393 -
  YoY % -60.62% -65.76% 1,600.00% 50.56% 94.21% -290.84% -
  Horiz. % -22.65% -57.51% -167.94% 11.20% 22.65% 390.84% 100.00%
Tax -28 -258 -1,940 -2 0 0 0 -
  YoY % 89.15% 86.70% -96,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,400.00% 12,900.00% 97,000.00% 100.00% - - -
NP 61 -32 -1,280 -46 -89 -1,536 -393 -
  YoY % 290.62% 97.50% -2,682.61% 48.31% 94.21% -290.84% -
  Horiz. % -15.52% 8.14% 325.70% 11.70% 22.65% 390.84% 100.00%
NP to SH 61 -32 -1,280 -46 -89 -1,536 -393 -
  YoY % 290.62% 97.50% -2,682.61% 48.31% 94.21% -290.84% -
  Horiz. % -15.52% 8.14% 325.70% 11.70% 22.65% 390.84% 100.00%
Tax Rate 31.46 % 114.16 % 293.94 % - % - % - % - % -
  YoY % -72.44% -61.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10.70% 38.84% 100.00% - - - -
Total Cost 1,260 4,480 6,053 6,512 4,068 4,624 4,097 -14.85%
  YoY % -71.88% -25.99% -7.05% 60.08% -12.02% 12.86% -
  Horiz. % 30.75% 109.35% 147.74% 158.95% 99.29% 112.86% 100.00%
Net Worth 33,923 51,129 5,034 5,289 6,071 6,379 10,152 17.88%
  YoY % -33.65% 915.54% -4.83% -12.88% -4.82% -37.16% -
  Horiz. % 334.14% 503.61% 49.59% 52.11% 59.81% 62.84% 100.00%
Dividend
30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 33,923 51,129 5,034 5,289 6,071 6,379 10,152 17.88%
  YoY % -33.65% 915.54% -4.83% -12.88% -4.82% -37.16% -
  Horiz. % 334.14% 503.61% 49.59% 52.11% 59.81% 62.84% 100.00%
NOSH 431,053 566,841 94,814 91,999 98,888 94,233 93,571 23.15%
  YoY % -23.96% 497.84% 3.06% -6.97% 4.94% 0.71% -
  Horiz. % 460.67% 605.78% 101.33% 98.32% 105.68% 100.71% 100.00%
Ratio Analysis
30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 4.62 % -0.72 % -26.82 % -0.71 % -2.24 % -49.74 % -10.61 % -
  YoY % 741.67% 97.32% -3,677.47% 68.30% 95.50% -368.80% -
  Horiz. % -43.54% 6.79% 252.78% 6.69% 21.11% 468.80% 100.00%
ROE 0.18 % -0.06 % -25.42 % -0.87 % -1.47 % -24.08 % -3.87 % -
  YoY % 400.00% 99.76% -2,821.84% 40.82% 93.90% -522.22% -
  Horiz. % -4.65% 1.55% 656.85% 22.48% 37.98% 622.22% 100.00%
Per Share
30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.31 0.78 5.03 7.03 4.02 3.28 3.96 -29.34%
  YoY % -60.26% -84.49% -28.45% 74.88% 22.56% -17.17% -
  Horiz. % 7.83% 19.70% 127.02% 177.53% 101.52% 82.83% 100.00%
EPS 0.01 -0.03 -1.35 -0.05 -0.09 -1.63 -0.42 -
  YoY % 133.33% 97.78% -2,600.00% 44.44% 94.48% -288.10% -
  Horiz. % -2.38% 7.14% 321.43% 11.90% 21.43% 388.10% 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 0.0787 0.0902 0.0531 0.0575 0.0614 0.0677 0.1085 -4.28%
  YoY % -12.75% 69.87% -7.65% -6.35% -9.31% -37.60% -
  Horiz. % 72.53% 83.13% 48.94% 53.00% 56.59% 62.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 0.08 0.25 0.27 0.37 0.23 0.18 0.21 -12.33%
  YoY % -68.00% -7.41% -27.03% 60.87% 27.78% -14.29% -
  Horiz. % 38.10% 119.05% 128.57% 176.19% 109.52% 85.71% 100.00%
EPS 0.00 0.00 -0.07 0.00 -0.01 -0.09 -0.02 -
  YoY % 0.00% 0.00% 0.00% 0.00% 88.89% -350.00% -
  Horiz. % -0.00% -0.00% 350.00% -0.00% 50.00% 450.00% 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 0.0193 0.0291 0.0029 0.0030 0.0035 0.0036 0.0058 17.81%
  YoY % -33.68% 903.45% -3.33% -14.29% -2.78% -37.93% -
  Horiz. % 332.76% 501.72% 50.00% 51.72% 60.34% 62.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/04/19 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.0400 0.0700 0.2600 0.2450 0.3500 0.1200 0.1100 -
P/RPS 13.05 8.92 5.16 3.49 8.70 3.66 2.78 23.47%
  YoY % 46.30% 72.87% 47.85% -59.89% 137.70% 31.65% -
  Horiz. % 469.42% 320.86% 185.61% 125.54% 312.95% 131.65% 100.00%
P/EPS 282.66 -1,239.96 -19.26 -490.00 -388.89 -7.36 -26.19 -
  YoY % 122.80% -6,338.01% 96.07% -26.00% -5,183.83% 71.90% -
  Horiz. % -1,079.27% 4,734.48% 73.54% 1,870.94% 1,484.88% 28.10% 100.00%
EY 0.35 -0.08 -5.19 -0.20 -0.26 -13.58 -3.82 -
  YoY % 537.50% 98.46% -2,495.00% 23.08% 98.09% -255.50% -
  Horiz. % -9.16% 2.09% 135.86% 5.24% 6.81% 355.50% 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 0.51 0.78 4.90 4.26 5.70 1.77 1.01 -8.90%
  YoY % -34.62% -84.08% 15.02% -25.26% 222.03% 75.25% -
  Horiz. % 50.50% 77.23% 485.15% 421.78% 564.36% 175.25% 100.00%
Price Multiplier on Announcement Date
30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/06/19 23/02/17 26/02/16 26/02/15 26/02/14 21/02/13 24/02/12 -
Price 0.0400 0.0600 0.2400 0.2450 0.2850 0.1000 0.2200 -
P/RPS 13.05 7.65 4.77 3.49 7.08 3.05 5.56 12.34%
  YoY % 70.59% 60.38% 36.68% -50.71% 132.13% -45.14% -
  Horiz. % 234.71% 137.59% 85.79% 62.77% 127.34% 54.86% 100.00%
P/EPS 282.66 -1,062.83 -17.78 -490.00 -316.67 -6.13 -52.38 -
  YoY % 126.60% -5,877.67% 96.37% -54.74% -5,065.91% 88.30% -
  Horiz. % -539.63% 2,029.08% 33.94% 935.47% 604.56% 11.70% 100.00%
EY 0.35 -0.09 -5.63 -0.20 -0.32 -16.30 -1.91 -
  YoY % 488.89% 98.40% -2,715.00% 37.50% 98.04% -753.40% -
  Horiz. % -18.32% 4.71% 294.76% 10.47% 16.75% 853.40% 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 0.51 0.67 4.52 4.26 4.64 1.48 2.03 -17.17%
  YoY % -23.88% -85.18% 6.10% -8.19% 213.51% -27.09% -
  Horiz. % 25.12% 33.00% 222.66% 209.85% 228.57% 72.91% 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
 
 

366  392  631  1083 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.705-0.04 
 PRIVA 0.225+0.02 
 DNEX 0.89+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.83+0.09 
 JETSON 0.435+0.05 
 SOLUTN 1.440.00 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 

FEATURED POSTS

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