[MNC] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -167.45%
YoY- -310.57%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 14,012 16,363 15,913 15,658 13,920 17,146 16,932 -11.86%
PBT -3,348 -668 -148 -164 1,160 505 729 -
Tax -36 30 -338 -354 -392 -192 -262 -73.40%
NP -3,384 -638 -486 -518 768 313 466 -
-
NP to SH -3,384 -638 -486 -518 768 313 466 -
-
Tax Rate - - - - 33.79% 38.02% 35.94% -
Total Cost 17,396 17,001 16,399 16,176 13,152 16,833 16,465 3.73%
-
Net Worth 35,475 40,261 40,364 38,084 12,371 51,129 6,348 215.24%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 35,475 40,261 40,364 38,084 12,371 51,129 6,348 215.24%
NOSH 478,383 478,383 478,383 434,894 377,894 377,894 94,470 195.17%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -24.15% -3.90% -3.06% -3.31% 5.52% 1.83% 2.76% -
ROE -9.54% -1.58% -1.21% -1.36% 6.21% 0.61% 7.35% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.25 3.81 4.03 4.06 10.20 3.02 17.92 -67.99%
EPS -0.72 -0.15 -0.12 -0.14 0.56 0.23 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0823 0.0937 0.1022 0.0987 0.0907 0.0902 0.0672 14.48%
Adjusted Per Share Value based on latest NOSH - 434,894
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 5.90 6.89 6.71 6.60 5.87 7.22 7.13 -11.86%
EPS -1.43 -0.27 -0.21 -0.22 0.32 0.13 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1495 0.1696 0.1701 0.1605 0.0521 0.2154 0.0268 214.86%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.06 0.085 0.07 0.075 0.065 0.07 0.165 -
P/RPS 1.85 2.23 1.74 1.85 0.64 2.31 0.92 59.38%
P/EPS -7.64 -57.25 -56.81 -55.87 11.54 126.77 33.40 -
EY -13.08 -1.75 -1.76 -1.79 8.66 0.79 2.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.91 0.68 0.76 0.72 0.78 2.46 -55.54%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 29/11/17 23/08/17 29/05/17 23/02/17 28/11/16 -
Price 0.065 0.08 0.08 0.075 0.07 0.06 0.07 -
P/RPS 2.00 2.10 1.99 1.85 0.69 1.98 0.39 197.67%
P/EPS -8.28 -53.88 -64.92 -55.87 12.43 108.66 14.17 -
EY -12.08 -1.86 -1.54 -1.79 8.04 0.92 7.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.78 0.76 0.77 0.67 1.04 -16.76%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment