Highlights

[MNC] QoQ Quarter Result on 2012-09-30 [#3]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -22.96%    YoY -     -264.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,573 2,626 3,088 3,303 3,867 3,281 3,704 -21.58%
  QoQ % -2.02% -14.96% -6.51% -14.58% 17.86% -11.42% -
  Horiz. % 69.47% 70.90% 83.37% 89.17% 104.40% 88.58% 100.00%
PBT -722 -708 -1,536 -830 -675 -807 -393 50.06%
  QoQ % -1.98% 53.91% -85.06% -22.96% 16.36% -105.34% -
  Horiz. % 183.72% 180.15% 390.84% 211.20% 171.76% 205.34% 100.00%
Tax 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP -722 -708 -1,536 -830 -675 -807 -393 50.06%
  QoQ % -1.98% 53.91% -85.06% -22.96% 16.36% -105.34% -
  Horiz. % 183.72% 180.15% 390.84% 211.20% 171.76% 205.34% 100.00%
NP to SH -722 -708 -1,536 -830 -675 -807 -393 50.06%
  QoQ % -1.98% 53.91% -85.06% -22.96% 16.36% -105.34% -
  Horiz. % 183.72% 180.15% 390.84% 211.20% 171.76% 205.34% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 3,295 3,334 4,624 4,133 4,542 4,088 4,097 -13.53%
  QoQ % -1.17% -27.90% 11.88% -9.00% 11.11% -0.22% -
  Horiz. % 80.42% 81.38% 112.86% 100.88% 110.86% 99.78% 100.00%
Net Worth 4,997 5,682 6,379 7,922 8,813 9,484 10,152 -37.69%
  QoQ % -12.07% -10.92% -19.48% -10.10% -7.08% -6.58% -
  Horiz. % 49.22% 55.98% 62.84% 78.04% 86.81% 93.42% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 4,997 5,682 6,379 7,922 8,813 9,484 10,152 -37.69%
  QoQ % -12.07% -10.92% -19.48% -10.10% -7.08% -6.58% -
  Horiz. % 49.22% 55.98% 62.84% 78.04% 86.81% 93.42% 100.00%
NOSH 95,000 94,400 94,233 94,318 95,070 94,941 93,571 1.02%
  QoQ % 0.64% 0.18% -0.09% -0.79% 0.14% 1.46% -
  Horiz. % 101.53% 100.89% 100.71% 100.80% 101.60% 101.46% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -28.06 % -26.96 % -49.74 % -25.13 % -17.46 % -24.60 % -10.61 % 91.35%
  QoQ % -4.08% 45.80% -97.93% -43.93% 29.02% -131.86% -
  Horiz. % 264.47% 254.10% 468.80% 236.85% 164.56% 231.86% 100.00%
ROE -14.45 % -12.46 % -24.08 % -10.48 % -7.66 % -8.51 % -3.87 % 140.87%
  QoQ % -15.97% 48.26% -129.77% -36.81% 9.99% -119.90% -
  Horiz. % 373.39% 321.96% 622.22% 270.80% 197.93% 219.90% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.71 2.78 3.28 3.50 4.07 3.46 3.96 -22.36%
  QoQ % -2.52% -15.24% -6.29% -14.00% 17.63% -12.63% -
  Horiz. % 68.43% 70.20% 82.83% 88.38% 102.78% 87.37% 100.00%
EPS -0.76 -0.75 -1.63 -0.88 -0.71 -0.85 -0.42 48.55%
  QoQ % -1.33% 53.99% -85.23% -23.94% 16.47% -102.38% -
  Horiz. % 180.95% 178.57% 388.10% 209.52% 169.05% 202.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0526 0.0602 0.0677 0.0840 0.0927 0.0999 0.1085 -38.32%
  QoQ % -12.62% -11.08% -19.40% -9.39% -7.21% -7.93% -
  Horiz. % 48.48% 55.48% 62.40% 77.42% 85.44% 92.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.15 0.15 0.18 0.19 0.22 0.19 0.21 -20.11%
  QoQ % 0.00% -16.67% -5.26% -13.64% 15.79% -9.52% -
  Horiz. % 71.43% 71.43% 85.71% 90.48% 104.76% 90.48% 100.00%
EPS -0.04 -0.04 -0.09 -0.05 -0.04 -0.05 -0.02 58.81%
  QoQ % 0.00% 55.56% -80.00% -25.00% 20.00% -150.00% -
  Horiz. % 200.00% 200.00% 450.00% 250.00% 200.00% 250.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0028 0.0032 0.0036 0.0045 0.0050 0.0054 0.0058 -38.49%
  QoQ % -12.50% -11.11% -20.00% -10.00% -7.41% -6.90% -
  Horiz. % 48.28% 55.17% 62.07% 77.59% 86.21% 93.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.3100 0.1900 0.1200 0.1500 0.1600 0.1700 0.1100 -
P/RPS 11.45 6.83 3.66 4.28 3.93 4.92 2.78 157.17%
  QoQ % 67.64% 86.61% -14.49% 8.91% -20.12% 76.98% -
  Horiz. % 411.87% 245.68% 131.65% 153.96% 141.37% 176.98% 100.00%
P/EPS -40.79 -25.33 -7.36 -17.05 -22.54 -20.00 -26.19 34.40%
  QoQ % -61.03% -244.16% 56.83% 24.36% -12.70% 23.63% -
  Horiz. % 155.75% 96.72% 28.10% 65.10% 86.06% 76.37% 100.00%
EY -2.45 -3.95 -13.58 -5.87 -4.44 -5.00 -3.82 -25.65%
  QoQ % 37.97% 70.91% -131.35% -32.21% 11.20% -30.89% -
  Horiz. % 64.14% 103.40% 355.50% 153.66% 116.23% 130.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.89 3.16 1.77 1.79 1.73 1.70 1.01 224.34%
  QoQ % 86.39% 78.53% -1.12% 3.47% 1.76% 68.32% -
  Horiz. % 583.17% 312.87% 175.25% 177.23% 171.29% 168.32% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 21/02/13 22/11/12 28/08/12 30/05/12 24/02/12 -
Price 0.2400 0.2850 0.1000 0.1200 0.1400 0.1600 0.2200 -
P/RPS 8.86 10.25 3.05 3.43 3.44 4.63 5.56 36.47%
  QoQ % -13.56% 236.07% -11.08% -0.29% -25.70% -16.73% -
  Horiz. % 159.35% 184.35% 54.86% 61.69% 61.87% 83.27% 100.00%
P/EPS -31.58 -38.00 -6.13 -13.64 -19.72 -18.82 -52.38 -28.65%
  QoQ % 16.89% -519.90% 55.06% 30.83% -4.78% 64.07% -
  Horiz. % 60.29% 72.55% 11.70% 26.04% 37.65% 35.93% 100.00%
EY -3.17 -2.63 -16.30 -7.33 -5.07 -5.31 -1.91 40.22%
  QoQ % -20.53% 83.87% -122.37% -44.58% 4.52% -178.01% -
  Horiz. % 165.97% 137.70% 853.40% 383.77% 265.45% 278.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.56 4.73 1.48 1.43 1.51 1.60 2.03 71.60%
  QoQ % -3.59% 219.59% 3.50% -5.30% -5.63% -21.18% -
  Horiz. % 224.63% 233.00% 72.91% 70.44% 74.38% 78.82% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2116 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.830.00 
 KOTRA 2.850.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4250.00 
 IRIS 0.370.00 
 TOPGLOV-C79 0.0550.00 
 BTECH 0.500.00 
 3A 0.7950.00 
 M3TECH 0.050.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
4. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
PARTNERS & BROKERS