Highlights

[MNC] YoY TTM Result on 2015-03-31 [#1]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     224.36%    YoY -     135.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 7,279 15,131 19,999 21,597 13,284 12,884 14,738 -10.53%
  YoY % -51.89% -24.34% -7.40% 62.58% 3.10% -12.58% -
  Horiz. % 49.39% 102.67% 135.70% 146.54% 90.13% 87.42% 100.00%
PBT -1,557 835 1,614 439 -1,224 -3,749 -1,404 1.65%
  YoY % -286.47% -48.27% 267.65% 135.87% 67.35% -167.02% -
  Horiz. % 110.90% -59.47% -114.96% -31.27% 87.18% 267.02% 100.00%
Tax -109 -435 -2,378 -5 1 0 0 -
  YoY % 74.94% 81.71% -47,460.00% -600.00% 0.00% 0.00% -
  Horiz. % -10,900.00% -43,500.00% -237,800.00% -500.00% 100.00% - -
NP -1,666 400 -764 434 -1,223 -3,749 -1,404 2.74%
  YoY % -516.50% 152.36% -276.04% 135.49% 67.38% -167.02% -
  Horiz. % 118.66% -28.49% 54.42% -30.91% 87.11% 267.02% 100.00%
NP to SH -1,666 400 -764 434 -1,223 -3,749 -1,404 2.74%
  YoY % -516.50% 152.36% -276.04% 135.49% 67.38% -167.02% -
  Horiz. % 118.66% -28.49% 54.42% -30.91% 87.11% 267.02% 100.00%
Tax Rate - % 52.10 % 147.34 % 1.14 % - % - % - % -
  YoY % 0.00% -64.64% 12,824.56% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 4,570.18% 12,924.56% 100.00% - - -
Total Cost 8,945 14,731 20,763 21,163 14,507 16,633 16,142 -8.89%
  YoY % -39.28% -29.05% -1.89% 45.88% -12.78% 3.04% -
  Horiz. % 55.41% 91.26% 128.63% 131.11% 89.87% 103.04% 100.00%
Net Worth - 12,371 4,977 6,022 5,585 5,682 9,484 -
  YoY % 0.00% 148.56% -17.35% 7.83% -1.71% -40.08% -
  Horiz. % 0.00% 130.44% 52.48% 63.50% 58.89% 59.92% 100.00%
Dividend
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth - 12,371 4,977 6,022 5,585 5,682 9,484 -
  YoY % 0.00% 148.56% -17.35% 7.83% -1.71% -40.08% -
  Horiz. % 0.00% 130.44% 52.48% 63.50% 58.89% 59.92% 100.00%
NOSH 431,053 136,404 91,666 95,294 95,806 94,400 94,941 26.97%
  YoY % 216.01% 48.80% -3.81% -0.53% 1.49% -0.57% -
  Horiz. % 454.02% 143.67% 96.55% 100.37% 100.91% 99.43% 100.00%
Ratio Analysis
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -22.89 % 2.64 % -3.82 % 2.01 % -9.21 % -29.10 % -9.53 % 14.83%
  YoY % -967.05% 169.11% -290.05% 121.82% 68.35% -205.35% -
  Horiz. % 240.19% -27.70% 40.08% -21.09% 96.64% 305.35% 100.00%
ROE - % 3.23 % -15.35 % 7.21 % -21.90 % -65.97 % -14.80 % -
  YoY % 0.00% 121.04% -312.90% 132.92% 66.80% -345.74% -
  Horiz. % 0.00% -21.82% 103.72% -48.72% 147.97% 445.74% 100.00%
Per Share
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 1.69 11.09 21.82 22.66 13.87 13.65 15.52 -29.53%
  YoY % -84.76% -49.18% -3.71% 63.37% 1.61% -12.05% -
  Horiz. % 10.89% 71.46% 140.59% 146.01% 89.37% 87.95% 100.00%
EPS -0.39 0.29 -0.83 0.46 -1.28 -3.97 -1.48 -18.98%
  YoY % -234.48% 134.94% -280.43% 135.94% 67.76% -168.24% -
  Horiz. % 26.35% -19.59% 56.08% -31.08% 86.49% 268.24% 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 - 0.0907 0.0543 0.0632 0.0583 0.0602 0.0999 -
  YoY % 0.00% 67.03% -14.08% 8.40% -3.16% -39.74% -
  Horiz. % 0.00% 90.79% 54.35% 63.26% 58.36% 60.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.41 0.86 1.14 1.23 0.76 0.73 0.84 -10.70%
  YoY % -52.33% -24.56% -7.32% 61.84% 4.11% -13.10% -
  Horiz. % 48.81% 102.38% 135.71% 146.43% 90.48% 86.90% 100.00%
EPS -0.09 0.02 -0.04 0.02 -0.07 -0.21 -0.08 1.88%
  YoY % -550.00% 150.00% -300.00% 128.57% 66.67% -162.50% -
  Horiz. % 112.50% -25.00% 50.00% -25.00% 87.50% 262.50% 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 - 0.0070 0.0028 0.0034 0.0032 0.0032 0.0054 -
  YoY % 0.00% 150.00% -17.65% 6.25% 0.00% -40.74% -
  Horiz. % 0.00% 129.63% 51.85% 62.96% 59.26% 59.26% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.0700 0.0650 0.2300 0.2900 0.3800 0.1900 0.1700 -
P/RPS 4.15 0.59 1.05 1.28 2.74 1.39 1.10 23.31%
  YoY % 603.39% -43.81% -17.97% -53.28% 97.12% 26.36% -
  Horiz. % 377.27% 53.64% 95.45% 116.36% 249.09% 126.36% 100.00%
P/EPS -18.11 22.17 -27.60 63.68 -29.77 -4.78 -11.50 7.43%
  YoY % -181.69% 180.33% -143.34% 313.91% -522.80% 58.43% -
  Horiz. % 157.48% -192.78% 240.00% -553.74% 258.87% 41.57% 100.00%
EY -5.52 4.51 -3.62 1.57 -3.36 -20.90 -8.70 -6.93%
  YoY % -222.39% 224.59% -330.57% 146.73% 83.92% -140.23% -
  Horiz. % 63.45% -51.84% 41.61% -18.05% 38.62% 240.23% 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 0.72 4.24 4.59 6.52 3.16 1.70 -
  YoY % 0.00% -83.02% -7.63% -29.60% 106.33% 85.88% -
  Horiz. % 0.00% 42.35% 249.41% 270.00% 383.53% 185.88% 100.00%
Price Multiplier on Announcement Date
31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date - 29/05/17 26/05/16 26/05/15 27/05/14 30/05/13 30/05/12 -
Price 0.0000 0.0700 0.2300 0.2700 0.3050 0.2850 0.1600 -
P/RPS 0.00 0.63 1.05 1.19 2.20 2.09 1.03 -
  YoY % 0.00% -40.00% -11.76% -45.91% 5.26% 102.91% -
  Horiz. % 0.00% 61.17% 101.94% 115.53% 213.59% 202.91% 100.00%
P/EPS 0.00 23.87 -27.60 59.28 -23.89 -7.18 -10.82 -
  YoY % 0.00% 186.49% -146.56% 348.14% -232.73% 33.64% -
  Horiz. % -0.00% -220.61% 255.08% -547.87% 220.79% 66.36% 100.00%
EY 0.00 4.19 -3.62 1.69 -4.19 -13.93 -9.24 -
  YoY % 0.00% 215.75% -314.20% 140.33% 69.92% -50.76% -
  Horiz. % -0.00% -45.35% 39.18% -18.29% 45.35% 150.76% 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 0.00 0.77 4.24 4.27 5.23 4.73 1.60 -
  YoY % 0.00% -81.84% -0.70% -18.36% 10.57% 195.62% -
  Horiz. % 0.00% 48.12% 265.00% 266.88% 326.88% 295.62% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

165  226  513  1406 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.80-0.01 
 IMPIANA 0.09+0.015 
 KNM 0.24+0.01 
 SKPRES-WB 0.2750.00 
 VS-WB 0.585+0.005 
 TFP 0.105-0.005 
 VIS 1.60+0.23 
 MINETEC-PR 0.0050.00 
 KAB 0.405-0.005 
 VIS-WB 0.82+0.07 
PARTNERS & BROKERS