Highlights

[MNC] YoY TTM Result on 2014-09-30 [#3]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 19-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     32.76%    YoY -     87.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 9,339 17,471 21,951 16,209 12,166 14,155 14,951 -6.21%
  YoY % -46.55% -20.41% 35.42% 33.23% -14.05% -5.32% -
  Horiz. % 62.46% 116.86% 146.82% 108.41% 81.37% 94.68% 100.00%
PBT -1,643 1,219 1,155 -389 -3,081 -2,705 -1,688 -0.37%
  YoY % -234.78% 5.54% 396.92% 87.37% -13.90% -60.25% -
  Horiz. % 97.33% -72.22% -68.42% 23.05% 182.52% 160.25% 100.00%
Tax -37 -2,124 -334 -3 0 0 0 -
  YoY % 98.26% -535.93% -11,033.33% 0.00% 0.00% 0.00% -
  Horiz. % 1,233.33% 70,800.00% 11,133.33% 100.00% - - -
NP -1,680 -905 821 -392 -3,081 -2,705 -1,688 -0.06%
  YoY % -85.64% -210.23% 309.44% 87.28% -13.90% -60.25% -
  Horiz. % 99.53% 53.61% -48.64% 23.22% 182.52% 160.25% 100.00%
NP to SH -1,680 -905 821 -392 -3,081 -2,705 -1,688 -0.06%
  YoY % -85.64% -210.23% 309.44% 87.28% -13.90% -60.25% -
  Horiz. % 99.53% 53.61% -48.64% 23.22% 182.52% 160.25% 100.00%
Tax Rate - % 174.24 % 28.92 % - % - % - % - % -
  YoY % 0.00% 502.49% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 602.49% 100.00% - - - -
Total Cost 11,019 18,376 21,130 16,601 15,247 16,860 16,639 -5.46%
  YoY % -40.04% -13.03% 27.28% 8.88% -9.57% 1.33% -
  Horiz. % 66.22% 110.44% 126.99% 99.77% 91.63% 101.33% 100.00%
Net Worth - 6,348 6,189 5,529 4,916 7,922 10,706 -
  YoY % 0.00% 2.56% 11.95% 12.46% -37.95% -26.00% -
  Horiz. % 0.00% 59.30% 57.81% 51.64% 45.92% 74.00% 100.00%
Dividend
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth - 6,348 6,189 5,529 4,916 7,922 10,706 -
  YoY % 0.00% 2.56% 11.95% 12.46% -37.95% -26.00% -
  Horiz. % 0.00% 59.30% 57.81% 51.64% 45.92% 74.00% 100.00%
NOSH 429,688 94,474 92,941 95,000 95,833 94,318 95,000 22.82%
  YoY % 354.82% 1.65% -2.17% -0.87% 1.61% -0.72% -
  Horiz. % 452.30% 99.45% 97.83% 100.00% 100.88% 99.28% 100.00%
Ratio Analysis
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -17.99 % -5.18 % 3.74 % -2.42 % -25.32 % -19.11 % -11.29 % 6.55%
  YoY % -247.30% -238.50% 254.55% 90.44% -32.50% -69.26% -
  Horiz. % 159.34% 45.88% -33.13% 21.43% 224.27% 169.26% 100.00%
ROE - % -14.25 % 13.26 % -7.09 % -62.67 % -34.14 % -15.77 % -
  YoY % 0.00% -207.47% 287.02% 88.69% -83.57% -116.49% -
  Horiz. % 0.00% 90.36% -84.08% 44.96% 397.40% 216.49% 100.00%
Per Share
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.17 18.49 23.62 17.06 12.69 15.01 15.74 -23.65%
  YoY % -88.26% -21.72% 38.45% 34.44% -15.46% -4.64% -
  Horiz. % 13.79% 117.47% 150.06% 108.39% 80.62% 95.36% 100.00%
EPS -0.39 -0.96 0.88 -0.41 -3.21 -2.87 -1.78 -18.68%
  YoY % 59.38% -209.09% 314.63% 87.23% -11.85% -61.24% -
  Horiz. % 21.91% 53.93% -49.44% 23.03% 180.34% 161.24% 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 - 0.0672 0.0666 0.0582 0.0513 0.0840 0.1127 -
  YoY % 0.00% 0.90% 14.43% 13.45% -38.93% -25.47% -
  Horiz. % 0.00% 59.63% 59.09% 51.64% 45.52% 74.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 0.53 0.99 1.25 0.92 0.69 0.80 0.85 -6.23%
  YoY % -46.46% -20.80% 35.87% 33.33% -13.75% -5.88% -
  Horiz. % 62.35% 116.47% 147.06% 108.24% 81.18% 94.12% 100.00%
EPS -0.10 -0.05 0.05 -0.02 -0.18 -0.15 -0.10 -
  YoY % -100.00% -200.00% 350.00% 88.89% -20.00% -50.00% -
  Horiz. % 100.00% 50.00% -50.00% 20.00% 180.00% 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 - 0.0036 0.0035 0.0031 0.0028 0.0045 0.0061 -
  YoY % 0.00% 2.86% 12.90% 10.71% -37.78% -26.23% -
  Horiz. % 0.00% 59.02% 57.38% 50.82% 45.90% 73.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.0450 0.1650 0.1800 0.2650 0.2550 0.1500 0.0950 -
P/RPS 2.07 0.89 0.76 1.55 2.01 1.00 0.60 18.37%
  YoY % 132.58% 17.11% -50.97% -22.89% 101.00% 66.67% -
  Horiz. % 345.00% 148.33% 126.67% 258.33% 335.00% 166.67% 100.00%
P/EPS -11.51 -17.22 20.38 -64.22 -7.93 -5.23 -5.35 11.00%
  YoY % 33.16% -184.49% 131.73% -709.84% -51.63% 2.24% -
  Horiz. % 215.14% 321.87% -380.93% 1,200.37% 148.22% 97.76% 100.00%
EY -8.69 -5.81 4.91 -1.56 -12.61 -19.12 -18.70 -9.91%
  YoY % -49.57% -218.33% 414.74% 87.63% 34.05% -2.25% -
  Horiz. % 46.47% 31.07% -26.26% 8.34% 67.43% 102.25% 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 0.00 2.46 2.70 4.55 4.97 1.79 0.84 -
  YoY % 0.00% -8.89% -40.66% -8.45% 177.65% 113.10% -
  Horiz. % 0.00% 292.86% 321.43% 541.67% 591.67% 213.10% 100.00%
Price Multiplier on Announcement Date
31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date - 28/11/16 30/11/15 19/11/14 14/11/13 22/11/12 10/11/11 -
Price 0.0000 0.0700 0.2350 0.2550 0.3100 0.1200 0.1400 -
P/RPS 0.00 0.38 0.99 1.49 2.44 0.80 0.89 -
  YoY % 0.00% -61.62% -33.56% -38.93% 205.00% -10.11% -
  Horiz. % 0.00% 42.70% 111.24% 167.42% 274.16% 89.89% 100.00%
P/EPS 0.00 -7.31 26.60 -61.80 -9.64 -4.18 -7.88 -
  YoY % 0.00% -127.48% 143.04% -541.08% -130.62% 46.95% -
  Horiz. % -0.00% 92.77% -337.56% 784.26% 122.34% 53.05% 100.00%
EY 0.00 -13.68 3.76 -1.62 -10.37 -23.90 -12.69 -
  YoY % 0.00% -463.83% 332.10% 84.38% 56.61% -88.34% -
  Horiz. % -0.00% 107.80% -29.63% 12.77% 81.72% 188.34% 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 0.00 1.04 3.53 4.38 6.04 1.43 1.24 -
  YoY % 0.00% -70.54% -19.41% -27.48% 322.38% 15.32% -
  Horiz. % 0.00% 83.87% 284.68% 353.23% 487.10% 115.32% 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
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS