[MNC] YoY TTM 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- -147.38%
YoY- -11.46%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 20,057 20,249 17,146 20,258 18,696 13,057 13,539 5.50%
PBT -3,737 -1,621 773 1,871 -344 -1,634 -3,848 -0.39%
Tax -587 -160 -454 -2,260 -5 0 0 -
NP -4,324 -1,781 319 -389 -349 -1,634 -3,848 1.60%
-
NP to SH -4,324 -1,781 319 -389 -349 -1,634 -3,848 1.60%
-
Tax Rate - - 58.73% 120.79% - - - -
Total Cost 24,381 22,030 16,827 20,647 19,045 14,691 17,387 4.71%
-
Net Worth 75,407 33,923 51,129 5,034 5,289 6,071 6,379 40.04%
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 5,034 5,289 6,071 6,379 40.04%
NOSH 1,141,150 478,383 566,841 94,814 91,999 98,888 94,233 40.50%
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 -21.56% -8.80% 1.86% -1.92% -1.87% -12.51% -28.42% -
ROE -5.73% -5.25% 0.62% -7.73% -6.60% -26.91% -60.32% -
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 4.70 3.02 21.37 20.32 13.20 14.37 -24.27%
EPS -0.40 -0.41 0.06 -0.41 -0.38 -1.65 -4.08 -27.14%
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 8.53 7.22 8.54 7.88 5.50 5.70 5.51%
EPS -1.82 -0.75 0.13 -0.16 -0.15 -0.69 -1.62 1.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3177 0.1429 0.2154 0.0212 0.0223 0.0256 0.0269 40.02%
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 0.85 2.31 1.22 1.21 2.65 0.84 3.35%
P/EPS -4.96 -9.68 124.39 -63.37 -64.58 -21.18 -2.94 7.39%
EY -20.16 -10.33 0.80 -1.58 -1.55 -4.72 -34.03 -6.88%
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 0.85 1.98 1.12 1.21 2.16 0.70 16.45%
P/EPS -9.92 -9.68 106.62 -58.50 -64.58 -17.25 -2.45 21.00%
EY -10.08 -10.33 0.94 -1.71 -1.55 -5.80 -40.83 -17.36%
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