[MNC] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 22.61%
YoY- 94.21%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 5,461 3,916 2,853 3,979 3,879 2,573 2,626 62.85%
PBT 81 -83 -298 -89 -115 -722 -708 -
Tax -5 1 1 0 0 0 0 -
NP 76 -82 -297 -89 -115 -722 -708 -
-
NP to SH 76 -82 -297 -89 -115 -722 -708 -
-
Tax Rate 6.17% - - - - - - -
Total Cost 5,385 3,998 3,150 4,068 3,994 3,295 3,334 37.62%
-
Net Worth 5,529 5,229 5,585 6,071 4,916 4,997 5,682 -1.80%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 5,529 5,229 5,585 6,071 4,916 4,997 5,682 -1.80%
NOSH 95,000 91,111 95,806 98,888 95,833 95,000 94,400 0.42%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.39% -2.09% -10.41% -2.24% -2.96% -28.06% -26.96% -
ROE 1.37% -1.57% -5.32% -1.47% -2.34% -14.45% -12.46% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.75 4.30 2.98 4.02 4.05 2.71 2.78 62.26%
EPS 0.08 -0.09 -0.31 -0.09 -0.12 -0.76 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0582 0.0574 0.0583 0.0614 0.0513 0.0526 0.0602 -2.22%
Adjusted Per Share Value based on latest NOSH - 98,888
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.30 1.65 1.20 1.68 1.63 1.08 1.11 62.45%
EPS 0.03 -0.03 -0.13 -0.04 -0.05 -0.30 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0233 0.022 0.0235 0.0256 0.0207 0.021 0.0239 -1.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.265 0.255 0.38 0.35 0.255 0.31 0.19 -
P/RPS 4.61 5.93 12.76 8.70 6.30 11.45 6.83 -23.03%
P/EPS 331.25 -283.33 -122.58 -388.89 -212.50 -40.79 -25.33 -
EY 0.30 -0.35 -0.82 -0.26 -0.47 -2.45 -3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.55 4.44 6.52 5.70 4.97 5.89 3.16 27.48%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 19/11/14 26/08/14 27/05/14 26/02/14 14/11/13 29/08/13 30/05/13 -
Price 0.255 0.265 0.305 0.285 0.31 0.24 0.285 -
P/RPS 4.44 6.17 10.24 7.08 7.66 8.86 10.25 -42.72%
P/EPS 318.75 -294.44 -98.39 -316.67 -258.33 -31.58 -38.00 -
EY 0.31 -0.34 -1.02 -0.32 -0.39 -3.17 -2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 4.62 5.23 4.64 6.04 4.56 4.73 -4.99%

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