[MNC] QoQ Cumulative 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- 21.37%
YoY- 80.71%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 10,591 5,754 18,696 12,230 6,769 2,853 13,057 -13.05%
PBT 710 485 -339 -295 -381 -298 -1,634 -
Tax -1 1 -5 -3 2 1 0 -
NP 709 486 -344 -298 -379 -297 -1,634 -
-
NP to SH 709 486 -344 -298 -379 -297 -1,634 -
-
Tax Rate 0.14% -0.21% - - - - - -
Total Cost 9,882 5,268 19,040 12,528 7,148 3,150 14,691 -23.28%
-
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 93,125 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 11.52% 8.07% -6.42% -5.50% -6.97% -5.32% -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 11.20 6.04 20.05 13.13 7.14 2.98 13.82 -13.10%
EPS 0.75 0.51 -0.36 -0.32 -0.40 -0.31 -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 4.46 2.42 7.87 5.15 2.85 1.20 5.50 -13.07%
EPS 0.30 0.20 -0.14 -0.13 -0.16 -0.13 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0259 0.0254 0.0226 0.0228 0.0229 0.0235 0.0244 4.06%
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 2.54 4.80 1.22 2.02 3.57 12.76 2.53 0.26%
P/EPS 38.00 56.86 -66.41 -82.81 -63.75 -122.58 -20.23 -
EY 2.63 1.76 -1.51 -1.21 -1.57 -0.82 -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 1.87 4.47 1.22 1.94 3.71 10.24 2.06 -6.26%
P/EPS 28.00 52.94 -66.41 -79.69 -66.25 -98.39 -16.47 -
EY 3.57 1.89 -1.51 -1.25 -1.51 -1.02 -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