[MNC] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.25%
YoY- -80.5%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 18,715 22,518 14,627 11,590 14,386 14,659 15,295 3.41%
PBT 1,481 747 -585 -3,796 -2,103 -1,445 141 47.93%
Tax -2,454 -8 2 0 0 0 0 -
NP -973 739 -583 -3,796 -2,103 -1,445 141 -
-
NP to SH -973 739 -583 -3,796 -2,103 -1,445 141 -
-
Tax Rate 165.70% 1.07% - - - - 0.00% -
Total Cost 19,688 21,779 15,210 15,386 16,489 16,104 15,154 4.45%
-
Net Worth 9,072 6,048 5,229 4,997 8,813 9,207 12,034 -4.59%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 9,072 6,048 5,229 4,997 8,813 9,207 12,034 -4.59%
NOSH 140,000 92,916 91,111 95,000 95,070 80,000 92,222 7.19%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -5.20% 3.28% -3.99% -32.75% -14.62% -9.86% 0.92% -
ROE -10.73% 12.22% -11.15% -75.97% -23.86% -15.69% 1.17% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.37 24.23 16.05 12.20 15.13 18.32 16.58 -3.51%
EPS -0.70 0.80 -0.64 -4.00 -2.21 -1.81 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0648 0.0651 0.0574 0.0526 0.0927 0.1151 0.1305 -11.00%
Adjusted Per Share Value based on latest NOSH - 95,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.89 9.49 6.16 4.88 6.06 6.18 6.44 3.43%
EPS -0.41 0.31 -0.25 -1.60 -0.89 -0.61 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0382 0.0255 0.022 0.0211 0.0371 0.0388 0.0507 -4.60%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.21 0.285 0.255 0.31 0.16 0.09 0.06 -
P/RPS 1.57 1.18 1.59 2.54 1.06 0.49 0.36 27.79%
P/EPS -30.22 35.83 -39.85 -7.76 -7.23 -4.98 39.24 -
EY -3.31 2.79 -2.51 -12.89 -13.83 -20.07 2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 4.38 4.44 5.89 1.73 0.78 0.46 38.41%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 28/08/15 26/08/14 29/08/13 28/08/12 25/08/11 26/08/10 -
Price 0.23 0.21 0.265 0.24 0.14 0.11 0.05 -
P/RPS 1.72 0.87 1.65 1.97 0.93 0.60 0.30 33.74%
P/EPS -33.09 26.40 -41.41 -6.01 -6.33 -6.09 32.70 -
EY -3.02 3.79 -2.41 -16.65 -15.80 -16.42 3.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 3.23 4.62 4.56 1.51 0.96 0.38 45.07%

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