[MNC] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 126.88%
YoY- -77.16%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 17,146 12,699 9,048 5,495 20,258 15,485 10,591 37.67%
PBT 505 547 319 228 1,859 1,199 710 -20.23%
Tax -192 -197 -196 -117 -2,272 -332 -1 3175.53%
NP 313 350 123 111 -413 867 709 -41.87%
-
NP to SH 313 350 123 111 -413 867 709 -41.87%
-
Tax Rate 38.02% 36.01% 61.44% 51.32% 122.22% 27.69% 0.14% -
Total Cost 16,833 12,349 8,925 5,384 20,671 14,618 9,882 42.40%
-
Net Worth 51,129 6,348 6,180 4,977 4,984 6,276 6,154 307.58%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 51,129 6,348 6,180 4,977 4,984 6,276 6,154 307.58%
NOSH 377,894 94,470 95,384 91,666 93,863 94,239 94,533 150.82%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.83% 2.76% 1.36% 2.02% -2.04% 5.60% 6.69% -
ROE 0.61% 5.51% 1.99% 2.23% -8.29% 13.81% 11.52% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.02 13.44 9.49 5.99 21.58 16.43 11.20 -58.09%
EPS 0.23 0.37 0.13 0.12 -0.44 0.92 0.75 -54.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0902 0.0672 0.0648 0.0543 0.0531 0.0666 0.0651 24.16%
Adjusted Per Share Value based on latest NOSH - 91,666
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 7.24 5.36 3.82 2.32 8.55 6.53 4.47 37.71%
EPS 0.13 0.15 0.05 0.05 -0.17 0.37 0.30 -42.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2158 0.0268 0.0261 0.021 0.021 0.0265 0.026 307.31%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.07 0.165 0.21 0.23 0.26 0.18 0.285 -
P/RPS 2.31 1.23 2.21 3.84 1.20 1.10 2.54 -6.10%
P/EPS 126.77 44.54 162.85 189.94 -59.09 19.57 38.00 122.45%
EY 0.79 2.25 0.61 0.53 -1.69 5.11 2.63 -54.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 2.46 3.24 4.24 4.90 2.70 4.38 -68.18%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 28/11/16 25/08/16 26/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.06 0.07 0.23 0.23 0.24 0.235 0.21 -
P/RPS 1.98 0.52 2.42 3.84 1.11 1.43 1.87 3.86%
P/EPS 108.66 18.89 178.36 189.94 -54.55 25.54 28.00 145.93%
EY 0.92 5.29 0.56 0.53 -1.83 3.91 3.57 -59.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.04 3.55 4.24 4.52 3.53 3.23 -64.79%

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