Highlights

[MNC] QoQ Quarter Result on 2014-03-31 [#1]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 27-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -233.71%    YoY -     58.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 6,466 5,461 3,916 2,853 3,979 3,879 2,573 84.53%
  QoQ % 18.40% 39.45% 37.26% -28.30% 2.58% 50.76% -
  Horiz. % 251.30% 212.24% 152.20% 110.88% 154.64% 150.76% 100.00%
PBT -44 81 -83 -298 -89 -115 -722 -84.43%
  QoQ % -154.32% 197.59% 72.15% -234.83% 22.61% 84.07% -
  Horiz. % 6.09% -11.22% 11.50% 41.27% 12.33% 15.93% 100.00%
Tax -2 -5 1 1 0 0 0 -
  QoQ % 60.00% -600.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -200.00% -500.00% 100.00% 100.00% - - -
NP -46 76 -82 -297 -89 -115 -722 -83.97%
  QoQ % -160.53% 192.68% 72.39% -233.71% 22.61% 84.07% -
  Horiz. % 6.37% -10.53% 11.36% 41.14% 12.33% 15.93% 100.00%
NP to SH -46 76 -82 -297 -89 -115 -722 -83.97%
  QoQ % -160.53% 192.68% 72.39% -233.71% 22.61% 84.07% -
  Horiz. % 6.37% -10.53% 11.36% 41.14% 12.33% 15.93% 100.00%
Tax Rate - % 6.17 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Total Cost 6,512 5,385 3,998 3,150 4,068 3,994 3,295 57.29%
  QoQ % 20.93% 34.69% 26.92% -22.57% 1.85% 21.21% -
  Horiz. % 197.63% 163.43% 121.34% 95.60% 123.46% 121.21% 100.00%
Net Worth 5,289 5,529 5,229 5,585 6,071 4,916 4,997 3.86%
  QoQ % -4.32% 5.72% -6.37% -8.01% 23.50% -1.62% -
  Horiz. % 105.86% 110.65% 104.66% 111.78% 121.51% 98.38% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 5,289 5,529 5,229 5,585 6,071 4,916 4,997 3.86%
  QoQ % -4.32% 5.72% -6.37% -8.01% 23.50% -1.62% -
  Horiz. % 105.86% 110.65% 104.66% 111.78% 121.51% 98.38% 100.00%
NOSH 91,999 95,000 91,111 95,806 98,888 95,833 95,000 -2.11%
  QoQ % -3.16% 4.27% -4.90% -3.12% 3.19% 0.88% -
  Horiz. % 96.84% 100.00% 95.91% 100.85% 104.09% 100.88% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.71 % 1.39 % -2.09 % -10.41 % -2.24 % -2.96 % -28.06 % -91.32%
  QoQ % -151.08% 166.51% 79.92% -364.73% 24.32% 89.45% -
  Horiz. % 2.53% -4.95% 7.45% 37.10% 7.98% 10.55% 100.00%
ROE -0.87 % 1.37 % -1.57 % -5.32 % -1.47 % -2.34 % -14.45 % -84.56%
  QoQ % -163.50% 187.26% 70.49% -261.90% 37.18% 83.81% -
  Horiz. % 6.02% -9.48% 10.87% 36.82% 10.17% 16.19% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 7.03 5.75 4.30 2.98 4.02 4.05 2.71 88.47%
  QoQ % 22.26% 33.72% 44.30% -25.87% -0.74% 49.45% -
  Horiz. % 259.41% 212.18% 158.67% 109.96% 148.34% 149.45% 100.00%
EPS -0.05 0.08 -0.09 -0.31 -0.09 -0.12 -0.76 -83.62%
  QoQ % -162.50% 188.89% 70.97% -244.44% 25.00% 84.21% -
  Horiz. % 6.58% -10.53% 11.84% 40.79% 11.84% 15.79% 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 0.0575 0.0582 0.0574 0.0583 0.0614 0.0513 0.0526 6.10%
  QoQ % -1.20% 1.39% -1.54% -5.05% 19.69% -2.47% -
  Horiz. % 109.32% 110.65% 109.13% 110.84% 116.73% 97.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.37 0.31 0.22 0.16 0.23 0.22 0.15 82.26%
  QoQ % 19.35% 40.91% 37.50% -30.43% 4.55% 46.67% -
  Horiz. % 246.67% 206.67% 146.67% 106.67% 153.33% 146.67% 100.00%
EPS 0.00 0.00 0.00 -0.02 -0.01 -0.01 -0.04 -
  QoQ % 0.00% 0.00% 0.00% -100.00% 0.00% 75.00% -
  Horiz. % -0.00% -0.00% -0.00% 50.00% 25.00% 25.00% 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 0.0030 0.0031 0.0030 0.0032 0.0035 0.0028 0.0028 4.69%
  QoQ % -3.23% 3.33% -6.25% -8.57% 25.00% 0.00% -
  Horiz. % 107.14% 110.71% 107.14% 114.29% 125.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.2450 0.2650 0.2550 0.3800 0.3500 0.2550 0.3100 -
P/RPS 3.49 4.61 5.93 12.76 8.70 6.30 11.45 -54.61%
  QoQ % -24.30% -22.26% -53.53% 46.67% 38.10% -44.98% -
  Horiz. % 30.48% 40.26% 51.79% 111.44% 75.98% 55.02% 100.00%
P/EPS -490.00 331.25 -283.33 -122.58 -388.89 -212.50 -40.79 422.15%
  QoQ % -247.92% 216.91% -131.14% 68.48% -83.01% -420.96% -
  Horiz. % 1,201.27% -812.09% 694.61% 300.51% 953.40% 520.96% 100.00%
EY -0.20 0.30 -0.35 -0.82 -0.26 -0.47 -2.45 -81.10%
  QoQ % -166.67% 185.71% 57.32% -215.38% 44.68% 80.82% -
  Horiz. % 8.16% -12.24% 14.29% 33.47% 10.61% 19.18% 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 4.26 4.55 4.44 6.52 5.70 4.97 5.89 -19.38%
  QoQ % -6.37% 2.48% -31.90% 14.39% 14.69% -15.62% -
  Horiz. % 72.33% 77.25% 75.38% 110.70% 96.77% 84.38% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 19/11/14 26/08/14 27/05/14 26/02/14 14/11/13 29/08/13 -
Price 0.2450 0.2550 0.2650 0.3050 0.2850 0.3100 0.2400 -
P/RPS 3.49 4.44 6.17 10.24 7.08 7.66 8.86 -46.17%
  QoQ % -21.40% -28.04% -39.75% 44.63% -7.57% -13.54% -
  Horiz. % 39.39% 50.11% 69.64% 115.58% 79.91% 86.46% 100.00%
P/EPS -490.00 318.75 -294.44 -98.39 -316.67 -258.33 -31.58 518.99%
  QoQ % -253.73% 208.26% -199.26% 68.93% -22.58% -718.02% -
  Horiz. % 1,551.61% -1,009.34% 932.36% 311.56% 1,002.76% 818.02% 100.00%
EY -0.20 0.31 -0.34 -1.02 -0.32 -0.39 -3.17 -84.07%
  QoQ % -164.52% 191.18% 66.67% -218.75% 17.95% 87.70% -
  Horiz. % 6.31% -9.78% 10.73% 32.18% 10.09% 12.30% 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 4.26 4.38 4.62 5.23 4.64 6.04 4.56 -4.42%
  QoQ % -2.74% -5.19% -11.66% 12.72% -23.18% 32.46% -
  Horiz. % 93.42% 96.05% 101.32% 114.69% 101.75% 132.46% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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!
PARTNERS & BROKERS