[MNC] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -27.36%
YoY- -231.66%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 15,131 17,146 17,471 18,715 19,999 20,258 21,951 -21.94%
PBT 835 773 1,219 1,481 1,614 1,871 1,155 -19.43%
Tax -435 -454 -2,124 -2,454 -2,378 -2,260 -334 19.24%
NP 400 319 -905 -973 -764 -389 821 -38.05%
-
NP to SH 400 319 -905 -973 -764 -389 821 -38.05%
-
Tax Rate 52.10% 58.73% 174.24% 165.70% 147.34% 120.79% 28.92% -
Total Cost 14,731 16,827 18,376 19,688 20,763 20,647 21,130 -21.35%
-
Net Worth 12,371 51,129 6,348 9,072 4,977 5,034 6,189 58.61%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 12,371 51,129 6,348 9,072 4,977 5,034 6,189 58.61%
NOSH 377,894 566,841 94,474 140,000 91,666 94,814 92,941 154.52%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.64% 1.86% -5.18% -5.20% -3.82% -1.92% 3.74% -
ROE 3.23% 0.62% -14.25% -10.73% -15.35% -7.73% 13.26% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 11.09 3.02 18.49 13.37 21.82 21.37 23.62 -39.56%
EPS 0.29 0.06 -0.96 -0.70 -0.83 -0.41 0.88 -52.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0907 0.0902 0.0672 0.0648 0.0543 0.0531 0.0666 22.84%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.39 7.24 7.37 7.90 8.44 8.55 9.26 -21.89%
EPS 0.17 0.13 -0.38 -0.41 -0.32 -0.16 0.35 -38.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0522 0.2158 0.0268 0.0383 0.021 0.0212 0.0261 58.67%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.065 0.07 0.165 0.21 0.23 0.26 0.18 -
P/RPS 0.59 2.31 0.89 1.57 1.05 1.22 0.76 -15.51%
P/EPS 22.17 124.39 -17.22 -30.22 -27.60 -63.37 20.38 5.76%
EY 4.51 0.80 -5.81 -3.31 -3.62 -1.58 4.91 -5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 2.46 3.24 4.24 4.90 2.70 -58.53%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 23/02/17 28/11/16 25/08/16 26/05/16 26/02/16 30/11/15 -
Price 0.07 0.06 0.07 0.23 0.23 0.24 0.235 -
P/RPS 0.63 1.98 0.38 1.72 1.05 1.12 0.99 -25.99%
P/EPS 23.87 106.62 -7.31 -33.09 -27.60 -58.50 26.60 -6.95%
EY 4.19 0.94 -13.68 -3.02 -3.62 -1.71 3.76 7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.67 1.04 3.55 4.24 4.52 3.53 -63.73%

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