[MNC] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 47.58%
YoY- 80.71%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 21,182 23,016 18,696 16,306 13,538 11,412 13,057 38.18%
PBT 1,420 1,940 -339 -393 -762 -1,192 -1,634 -
Tax -2 4 -5 -4 4 4 0 -
NP 1,418 1,944 -344 -397 -758 -1,188 -1,634 -
-
NP to SH 1,418 1,944 -344 -397 -758 -1,188 -1,634 -
-
Tax Rate 0.14% -0.21% - - - - - -
Total Cost 19,764 21,072 19,040 16,703 14,296 12,600 14,691 21.93%
-
Net Worth 6,154 6,022 5,361 5,419 5,438 5,585 5,799 4.05%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 6,154 6,022 5,361 5,419 5,438 5,585 5,799 4.05%
NOSH 94,533 95,294 93,243 93,124 94,749 95,806 94,450 0.05%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.69% 8.45% -1.84% -2.44% -5.60% -10.41% -12.51% -
ROE 23.04% 32.28% -6.42% -7.33% -13.94% -21.27% -28.18% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.41 24.15 20.05 17.51 14.29 11.91 13.82 38.14%
EPS 1.50 2.04 -0.36 -0.43 -0.80 -1.24 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0651 0.0632 0.0575 0.0582 0.0574 0.0583 0.0614 3.98%
Adjusted Per Share Value based on latest NOSH - 95,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.94 9.71 7.89 6.88 5.71 4.82 5.51 38.20%
EPS 0.60 0.82 -0.15 -0.17 -0.32 -0.50 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0254 0.0226 0.0229 0.023 0.0236 0.0245 4.05%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.285 0.29 0.245 0.265 0.255 0.38 0.35 -
P/RPS 1.27 1.20 1.22 1.51 1.78 3.19 2.53 -36.91%
P/EPS 19.00 14.22 -66.41 -62.11 -31.88 -30.65 -20.23 -
EY 5.26 7.03 -1.51 -1.61 -3.14 -3.26 -4.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 4.59 4.26 4.55 4.44 6.52 5.70 -16.14%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 26/05/15 26/02/15 19/11/14 26/08/14 27/05/14 26/02/14 -
Price 0.21 0.27 0.245 0.255 0.265 0.305 0.285 -
P/RPS 0.94 1.12 1.22 1.46 1.85 2.56 2.06 -40.81%
P/EPS 14.00 13.24 -66.41 -59.77 -33.12 -24.60 -16.47 -
EY 7.14 7.56 -1.51 -1.67 -3.02 -4.07 -6.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 4.27 4.26 4.38 4.62 5.23 4.64 -21.50%

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