[MNC] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 27.29%
YoY- 58.05%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 13,920 21,980 23,016 11,412 10,504 13,124 14,540 -0.72%
PBT 1,160 912 1,940 -1,192 -2,832 -3,228 100 50.39%
Tax -392 -468 4 4 0 0 0 -
NP 768 444 1,944 -1,188 -2,832 -3,228 100 40.41%
-
NP to SH 768 444 1,944 -1,188 -2,832 -3,228 100 40.41%
-
Tax Rate 33.79% 51.32% -0.21% - - - 0.00% -
Total Cost 13,152 21,536 21,072 12,600 13,336 16,352 14,440 -1.54%
-
Net Worth 12,371 4,977 6,022 5,585 5,682 9,484 9,566 4.37%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 12,371 4,977 6,022 5,585 5,682 9,484 9,566 4.37%
NOSH 377,894 91,666 95,294 95,806 94,400 94,941 83,333 28.62%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.52% 2.02% 8.45% -10.41% -26.96% -24.60% 0.69% -
ROE 6.21% 8.92% 32.28% -21.27% -49.83% -34.03% 1.05% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 10.20 23.98 24.15 11.91 11.13 13.82 17.45 -8.55%
EPS 0.56 0.48 2.04 -1.24 -3.00 -3.40 0.12 29.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0907 0.0543 0.0632 0.0583 0.0602 0.0999 0.1148 -3.84%
Adjusted Per Share Value based on latest NOSH - 95,806
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 5.87 9.26 9.70 4.81 4.43 5.53 6.13 -0.71%
EPS 0.32 0.19 0.82 -0.50 -1.19 -1.36 0.04 41.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0521 0.021 0.0254 0.0235 0.0239 0.04 0.0403 4.36%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.065 0.23 0.29 0.38 0.19 0.17 0.09 -
P/RPS 0.64 0.96 1.20 3.19 1.71 1.23 0.52 3.51%
P/EPS 11.54 47.48 14.22 -30.65 -6.33 -5.00 75.00 -26.77%
EY 8.66 2.11 7.03 -3.26 -15.79 -20.00 1.33 36.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 4.24 4.59 6.52 3.16 1.70 0.78 -1.32%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 26/05/16 26/05/15 27/05/14 30/05/13 30/05/12 25/05/11 -
Price 0.07 0.23 0.27 0.305 0.285 0.16 0.08 -
P/RPS 0.69 0.96 1.12 2.56 2.56 1.16 0.46 6.98%
P/EPS 12.43 47.48 13.24 -24.60 -9.50 -4.71 66.67 -24.39%
EY 8.04 2.11 7.56 -4.07 -10.53 -21.25 1.50 32.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 4.24 4.27 5.23 4.73 1.60 0.70 1.59%

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