[MNC] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -147.64%
YoY- -20.06%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 20,056 27,528 17,146 20,258 18,696 13,057 13,539 5.50%
PBT -3,865 -3,178 505 1,859 -339 -1,634 -3,848 0.06%
Tax -588 -269 -192 -2,272 -5 0 0 -
NP -4,453 -3,447 313 -413 -344 -1,634 -3,848 2.01%
-
NP to SH -4,453 -3,447 313 -413 -344 -1,634 -3,848 2.01%
-
Tax Rate - - 38.02% 122.22% - - - -
Total Cost 24,509 30,975 16,833 20,671 19,040 14,691 17,387 4.79%
-
Net Worth 75,407 33,923 51,129 4,984 5,361 5,799 6,400 39.97%
Dividend
30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 75,407 33,923 51,129 4,984 5,361 5,799 6,400 39.97%
NOSH 1,141,150 478,383 377,894 93,863 93,243 94,450 94,545 40.43%
Ratio Analysis
30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -22.20% -12.52% 1.83% -2.04% -1.84% -12.51% -28.42% -
ROE -5.91% -10.16% 0.61% -8.29% -6.42% -28.18% -60.12% -
Per Share
30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.87 6.39 3.02 21.58 20.05 13.82 14.32 -24.23%
EPS -0.52 -0.80 0.23 -0.44 -0.36 -1.73 -4.07 -24.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0703 0.0787 0.0902 0.0531 0.0575 0.0614 0.0677 0.51%
Adjusted Per Share Value based on latest NOSH - 94,814
30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.45 11.59 7.22 8.53 7.87 5.50 5.70 5.51%
EPS -1.88 -1.45 0.13 -0.17 -0.14 -0.69 -1.62 2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3176 0.1429 0.2153 0.021 0.0226 0.0244 0.027 39.94%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/04/20 30/04/19 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.02 0.04 0.07 0.26 0.245 0.35 0.12 -
P/RPS 1.07 0.63 2.31 1.20 1.22 2.53 0.84 3.35%
P/EPS -4.82 -5.00 126.77 -59.09 -66.41 -20.23 -2.95 6.92%
EY -20.76 -19.99 0.79 -1.69 -1.51 -4.94 -33.92 -6.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.51 0.78 4.90 4.26 5.70 1.77 -22.23%
Price Multiplier on Announcement Date
30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/06/20 28/06/19 23/02/17 26/02/16 26/02/15 26/02/14 21/02/13 -
Price 0.04 0.04 0.06 0.24 0.245 0.285 0.10 -
P/RPS 2.14 0.63 1.98 1.11 1.22 2.06 0.70 16.45%
P/EPS -9.64 -5.00 108.66 -54.55 -66.41 -16.47 -2.46 20.46%
EY -10.38 -19.99 0.92 -1.83 -1.51 -6.07 -40.70 -16.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.67 4.52 4.26 4.64 1.48 -12.19%

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