Highlights

[MNC] YoY TTM Result on 2012-12-31 [#4]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -42.26%    YoY -     -572.73%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 20,258 18,696 13,057 13,539 15,092 13,739 16,778 3.19%
  YoY % 8.35% 43.19% -3.56% -10.29% 9.85% -18.11% -
  Horiz. % 120.74% 111.43% 77.82% 80.69% 89.95% 81.89% 100.00%
PBT 1,871 -344 -1,634 -3,848 -572 -1,389 -265 -
  YoY % 643.90% 78.95% 57.54% -572.73% 58.82% -424.15% -
  Horiz. % -706.04% 129.81% 616.60% 1,452.08% 215.85% 524.15% 100.00%
Tax -2,260 -5 0 0 0 0 0 -
  YoY % -45,100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 45,200.00% 100.00% - - - - -
NP -389 -349 -1,634 -3,848 -572 -1,389 -265 6.60%
  YoY % -11.46% 78.64% 57.54% -572.73% 58.82% -424.15% -
  Horiz. % 146.79% 131.70% 616.60% 1,452.08% 215.85% 524.15% 100.00%
NP to SH -389 -349 -1,634 -3,848 -572 -1,389 -265 6.60%
  YoY % -11.46% 78.64% 57.54% -572.73% 58.82% -424.15% -
  Horiz. % 146.79% 131.70% 616.60% 1,452.08% 215.85% 524.15% 100.00%
Tax Rate 120.79 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 20,647 19,045 14,691 17,387 15,664 15,128 17,043 3.25%
  YoY % 8.41% 29.64% -15.51% 11.00% 3.54% -11.24% -
  Horiz. % 121.15% 111.75% 86.20% 102.02% 91.91% 88.76% 100.00%
Net Worth 5,034 5,289 6,071 6,379 10,152 10,817 7,764 -6.96%
  YoY % -4.83% -12.88% -4.82% -37.16% -6.15% 39.33% -
  Horiz. % 64.85% 68.13% 78.20% 82.17% 130.76% 139.33% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 5,034 5,289 6,071 6,379 10,152 10,817 7,764 -6.96%
  YoY % -4.83% -12.88% -4.82% -37.16% -6.15% 39.33% -
  Horiz. % 64.85% 68.13% 78.20% 82.17% 130.76% 139.33% 100.00%
NOSH 94,814 91,999 98,888 94,233 93,571 94,312 60,000 7.92%
  YoY % 3.06% -6.97% 4.94% 0.71% -0.79% 57.19% -
  Horiz. % 158.02% 153.33% 164.81% 157.06% 155.95% 157.19% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -1.92 % -1.87 % -12.51 % -28.42 % -3.79 % -10.11 % -1.58 % 3.30%
  YoY % -2.67% 85.05% 55.98% -649.87% 62.51% -539.87% -
  Horiz. % 121.52% 118.35% 791.77% 1,798.73% 239.87% 639.87% 100.00%
ROE -7.73 % -6.60 % -26.91 % -60.32 % -5.63 % -12.84 % -3.41 % 14.61%
  YoY % -17.12% 75.47% 55.39% -971.40% 56.15% -276.54% -
  Horiz. % 226.69% 193.55% 789.15% 1,768.92% 165.10% 376.54% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.37 20.32 13.20 14.37 16.13 14.57 27.96 -4.38%
  YoY % 5.17% 53.94% -8.14% -10.91% 10.71% -47.89% -
  Horiz. % 76.43% 72.68% 47.21% 51.39% 57.69% 52.11% 100.00%
EPS -0.41 -0.38 -1.65 -4.08 -0.61 -1.47 -0.44 -1.17%
  YoY % -7.89% 76.97% 59.56% -568.85% 58.50% -234.09% -
  Horiz. % 93.18% 86.36% 375.00% 927.27% 138.64% 334.09% 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 0.0531 0.0575 0.0614 0.0677 0.1085 0.1147 0.1294 -13.79%
  YoY % -7.65% -6.35% -9.31% -37.60% -5.41% -11.36% -
  Horiz. % 41.04% 44.44% 47.45% 52.32% 83.85% 88.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.15 1.06 0.74 0.77 0.86 0.78 0.95 3.23%
  YoY % 8.49% 43.24% -3.90% -10.47% 10.26% -17.89% -
  Horiz. % 121.05% 111.58% 77.89% 81.05% 90.53% 82.11% 100.00%
EPS -0.02 -0.02 -0.09 -0.22 -0.03 -0.08 -0.02 -
  YoY % 0.00% 77.78% 59.09% -633.33% 62.50% -300.00% -
  Horiz. % 100.00% 100.00% 450.00% 1,100.00% 150.00% 400.00% 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 0.0029 0.0030 0.0035 0.0036 0.0058 0.0062 0.0044 -6.71%
  YoY % -3.33% -14.29% -2.78% -37.93% -6.45% 40.91% -
  Horiz. % 65.91% 68.18% 79.55% 81.82% 131.82% 140.91% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.2600 0.2450 0.3500 0.1200 0.1100 0.0800 0.0700 -
P/RPS 1.22 1.21 2.65 0.84 0.68 0.55 0.25 30.22%
  YoY % 0.83% -54.34% 215.48% 23.53% 23.64% 120.00% -
  Horiz. % 488.00% 484.00% 1,060.00% 336.00% 272.00% 220.00% 100.00%
P/EPS -63.37 -64.58 -21.18 -2.94 -17.99 -5.43 -15.85 25.97%
  YoY % 1.87% -204.91% -620.41% 83.66% -231.31% 65.74% -
  Horiz. % 399.81% 407.44% 133.63% 18.55% 113.50% 34.26% 100.00%
EY -1.58 -1.55 -4.72 -34.03 -5.56 -18.41 -6.31 -20.60%
  YoY % -1.94% 67.16% 86.13% -512.05% 69.80% -191.76% -
  Horiz. % 25.04% 24.56% 74.80% 539.30% 88.11% 291.76% 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 4.90 4.26 5.70 1.77 1.01 0.70 0.54 44.40%
  YoY % 15.02% -25.26% 222.03% 75.25% 44.29% 29.63% -
  Horiz. % 907.41% 788.89% 1,055.56% 327.78% 187.04% 129.63% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 26/02/14 21/02/13 24/02/12 24/02/11 23/02/10 -
Price 0.2400 0.2450 0.2850 0.1000 0.2200 0.0900 0.0700 -
P/RPS 1.12 1.21 2.16 0.70 1.36 0.62 0.25 28.38%
  YoY % -7.44% -43.98% 208.57% -48.53% 119.35% 148.00% -
  Horiz. % 448.00% 484.00% 864.00% 280.00% 544.00% 248.00% 100.00%
P/EPS -58.50 -64.58 -17.25 -2.45 -35.99 -6.11 -15.85 24.30%
  YoY % 9.41% -274.38% -604.08% 93.19% -489.03% 61.45% -
  Horiz. % 369.09% 407.44% 108.83% 15.46% 227.07% 38.55% 100.00%
EY -1.71 -1.55 -5.80 -40.83 -2.78 -16.36 -6.31 -19.55%
  YoY % -10.32% 73.28% 85.79% -1,368.71% 83.01% -159.27% -
  Horiz. % 27.10% 24.56% 91.92% 647.07% 44.06% 259.27% 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 4.52 4.26 4.64 1.48 2.03 0.78 0.54 42.47%
  YoY % 6.10% -8.19% 213.51% -27.09% 160.26% 44.44% -
  Horiz. % 837.04% 788.89% 859.26% 274.07% 375.93% 144.44% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

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