[MNC] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 145.37%
YoY- 72.97%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 16,363 15,913 15,658 13,920 17,146 16,932 18,096 -6.47%
PBT -668 -148 -164 1,160 505 729 638 -
Tax 30 -338 -354 -392 -192 -262 -392 -
NP -638 -486 -518 768 313 466 246 -
-
NP to SH -638 -486 -518 768 313 466 246 -
-
Tax Rate - - - 33.79% 38.02% 35.94% 61.44% -
Total Cost 17,001 16,399 16,176 13,152 16,833 16,465 17,850 -3.18%
-
Net Worth 40,261 40,364 38,084 12,371 51,129 6,348 6,180 247.62%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 40,261 40,364 38,084 12,371 51,129 6,348 6,180 247.62%
NOSH 478,383 478,383 434,894 377,894 377,894 94,470 95,384 192.14%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -3.90% -3.06% -3.31% 5.52% 1.83% 2.76% 1.36% -
ROE -1.58% -1.21% -1.36% 6.21% 0.61% 7.35% 3.98% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.81 4.03 4.06 10.20 3.02 17.92 18.97 -65.60%
EPS -0.15 -0.12 -0.14 0.56 0.23 0.49 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0937 0.1022 0.0987 0.0907 0.0902 0.0672 0.0648 27.78%
Adjusted Per Share Value based on latest NOSH - 377,894
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.89 6.71 6.60 5.87 7.22 7.13 7.62 -6.47%
EPS -0.27 -0.21 -0.22 0.32 0.13 0.20 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1696 0.1701 0.1605 0.0521 0.2154 0.0268 0.026 247.92%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.085 0.07 0.075 0.065 0.07 0.165 0.21 -
P/RPS 2.23 1.74 1.85 0.64 2.31 0.92 1.11 59.01%
P/EPS -57.25 -56.81 -55.87 11.54 126.77 33.40 81.43 -
EY -1.75 -1.76 -1.79 8.66 0.79 2.99 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.68 0.76 0.72 0.78 2.46 3.24 -57.01%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 29/11/17 23/08/17 29/05/17 23/02/17 28/11/16 25/08/16 -
Price 0.08 0.08 0.075 0.07 0.06 0.07 0.23 -
P/RPS 2.10 1.99 1.85 0.69 1.98 0.39 1.21 44.27%
P/EPS -53.88 -64.92 -55.87 12.43 108.66 14.17 89.18 -
EY -1.86 -1.54 -1.79 8.04 0.92 7.06 1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.76 0.77 0.67 1.04 3.55 -61.34%

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