[MNC] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 89.7%
YoY- -59.63%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 15,658 13,920 17,146 16,932 18,096 21,980 20,258 -15.79%
PBT -164 1,160 505 729 638 912 1,859 -
Tax -354 -392 -192 -262 -392 -468 -2,272 -71.07%
NP -518 768 313 466 246 444 -413 16.31%
-
NP to SH -518 768 313 466 246 444 -413 16.31%
-
Tax Rate - 33.79% 38.02% 35.94% 61.44% 51.32% 122.22% -
Total Cost 16,176 13,152 16,833 16,465 17,850 21,536 20,671 -15.09%
-
Net Worth 38,084 12,371 51,129 6,348 6,180 4,977 4,984 288.43%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 38,084 12,371 51,129 6,348 6,180 4,977 4,984 288.43%
NOSH 434,894 377,894 377,894 94,470 95,384 91,666 93,863 178.18%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -3.31% 5.52% 1.83% 2.76% 1.36% 2.02% -2.04% -
ROE -1.36% 6.21% 0.61% 7.35% 3.98% 8.92% -8.29% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.06 10.20 3.02 17.92 18.97 23.98 21.58 -67.19%
EPS -0.14 0.56 0.23 0.49 0.26 0.48 -0.44 -53.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0987 0.0907 0.0902 0.0672 0.0648 0.0543 0.0531 51.23%
Adjusted Per Share Value based on latest NOSH - 94,470
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.59 5.86 7.22 7.13 7.62 9.26 8.53 -15.81%
EPS -0.22 0.32 0.13 0.20 0.10 0.19 -0.17 18.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1604 0.0521 0.2153 0.0267 0.026 0.021 0.021 288.32%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.075 0.065 0.07 0.165 0.21 0.23 0.26 -
P/RPS 1.85 0.64 2.31 0.92 1.11 0.96 1.20 33.48%
P/EPS -55.87 11.54 126.77 33.40 81.43 47.48 -59.09 -3.66%
EY -1.79 8.66 0.79 2.99 1.23 2.11 -1.69 3.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.72 0.78 2.46 3.24 4.24 4.90 -71.16%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 29/05/17 23/02/17 28/11/16 25/08/16 26/05/16 26/02/16 -
Price 0.075 0.07 0.06 0.07 0.23 0.23 0.24 -
P/RPS 1.85 0.69 1.98 0.39 1.21 0.96 1.11 40.61%
P/EPS -55.87 12.43 108.66 14.17 89.18 47.48 -54.55 1.60%
EY -1.79 8.04 0.92 7.06 1.12 2.11 -1.83 -1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.67 1.04 3.55 4.24 4.52 -69.56%

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