Highlights

[MNC] YoY Quarter Result on 2015-06-30 [#2]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 28-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -54.12%    YoY -     371.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 3,776 4,349 3,553 4,837 3,916 2,573 3,867 -0.40%
  YoY % -13.18% 22.40% -26.55% 23.52% 52.20% -33.46% -
  Horiz. % 97.65% 112.46% 91.88% 125.08% 101.27% 66.54% 100.00%
PBT -720 -372 92 225 -83 -722 -675 1.08%
  YoY % -93.55% -504.35% -59.11% 371.08% 88.50% -6.96% -
  Horiz. % 106.67% 55.11% -13.63% -33.33% 12.30% 106.96% 100.00%
Tax -100 -79 -78 -2 1 0 0 -
  YoY % -26.58% -1.28% -3,800.00% -300.00% 0.00% 0.00% -
  Horiz. % -10,000.00% -7,900.00% -7,800.00% -200.00% 100.00% - -
NP -820 -451 14 223 -82 -722 -675 3.29%
  YoY % -81.82% -3,321.43% -93.72% 371.95% 88.64% -6.96% -
  Horiz. % 121.48% 66.81% -2.07% -33.04% 12.15% 106.96% 100.00%
NP to SH -820 -451 14 223 -82 -722 -675 3.29%
  YoY % -81.82% -3,321.43% -93.72% 371.95% 88.64% -6.96% -
  Horiz. % 121.48% 66.81% -2.07% -33.04% 12.15% 106.96% 100.00%
Tax Rate - % - % 84.78 % 0.89 % - % - % - % -
  YoY % 0.00% 0.00% 9,425.84% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 9,525.84% 100.00% - - -
Total Cost 4,596 4,800 3,539 4,614 3,998 3,295 4,542 0.20%
  YoY % -4.25% 35.63% -23.30% 15.41% 21.34% -27.45% -
  Horiz. % 101.19% 105.68% 77.92% 101.59% 88.02% 72.55% 100.00%
Net Worth 34,742 38,084 9,072 6,048 5,229 4,997 8,813 25.67%
  YoY % -8.77% 319.80% 49.98% 15.66% 4.66% -43.30% -
  Horiz. % 394.22% 432.14% 102.94% 68.64% 59.34% 56.70% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 34,742 38,084 9,072 6,048 5,229 4,997 8,813 25.67%
  YoY % -8.77% 319.80% 49.98% 15.66% 4.66% -43.30% -
  Horiz. % 394.22% 432.14% 102.94% 68.64% 59.34% 56.70% 100.00%
NOSH 431,053 385,858 140,000 92,916 91,111 95,000 95,070 28.64%
  YoY % 11.71% 175.61% 50.67% 1.98% -4.09% -0.07% -
  Horiz. % 453.40% 405.87% 147.26% 97.73% 95.84% 99.93% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -21.72 % -10.37 % 0.39 % 4.61 % -2.09 % -28.06 % -17.46 % 3.70%
  YoY % -109.45% -2,758.97% -91.54% 320.57% 92.55% -60.71% -
  Horiz. % 124.40% 59.39% -2.23% -26.40% 11.97% 160.71% 100.00%
ROE -2.36 % -1.18 % 0.15 % 3.69 % -1.57 % -14.45 % -7.66 % -17.81%
  YoY % -100.00% -886.67% -95.93% 335.03% 89.13% -88.64% -
  Horiz. % 30.81% 15.40% -1.96% -48.17% 20.50% 188.64% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.88 1.13 2.54 5.21 4.30 2.71 4.07 -22.52%
  YoY % -22.12% -55.51% -51.25% 21.16% 58.67% -33.42% -
  Horiz. % 21.62% 27.76% 62.41% 128.01% 105.65% 66.58% 100.00%
EPS -0.19 -0.12 0.01 0.24 -0.09 -0.76 -0.71 -19.72%
  YoY % -58.33% -1,300.00% -95.83% 366.67% 88.16% -7.04% -
  Horiz. % 26.76% 16.90% -1.41% -33.80% 12.68% 107.04% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0806 0.0987 0.0648 0.0651 0.0574 0.0526 0.0927 -2.30%
  YoY % -18.34% 52.31% -0.46% 13.41% 9.13% -43.26% -
  Horiz. % 86.95% 106.47% 69.90% 70.23% 61.92% 56.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 0.21 0.25 0.20 0.28 0.22 0.15 0.22 -0.77%
  YoY % -16.00% 25.00% -28.57% 27.27% 46.67% -31.82% -
  Horiz. % 95.45% 113.64% 90.91% 127.27% 100.00% 68.18% 100.00%
EPS -0.05 -0.03 0.00 0.01 0.00 -0.04 -0.04 3.79%
  YoY % -66.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 75.00% -0.00% -25.00% -0.00% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0198 0.0217 0.0052 0.0034 0.0030 0.0028 0.0050 25.77%
  YoY % -8.76% 317.31% 52.94% 13.33% 7.14% -44.00% -
  Horiz. % 396.00% 434.00% 104.00% 68.00% 60.00% 56.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.0700 0.0750 0.2100 0.2850 0.2550 0.3100 0.1600 -
P/RPS 7.99 6.65 8.27 5.47 5.93 11.45 3.93 12.55%
  YoY % 20.15% -19.59% 51.19% -7.76% -48.21% 191.35% -
  Horiz. % 203.31% 169.21% 210.43% 139.19% 150.89% 291.35% 100.00%
P/EPS -36.80 -64.17 2,100.00 118.75 -283.33 -40.79 -22.54 8.51%
  YoY % 42.65% -103.06% 1,668.42% 141.91% -594.61% -80.97% -
  Horiz. % 163.27% 284.69% -9,316.77% -526.84% 1,257.01% 180.97% 100.00%
EY -2.72 -1.56 0.05 0.84 -0.35 -2.45 -4.44 -7.84%
  YoY % -74.36% -3,220.00% -94.05% 340.00% 85.71% 44.82% -
  Horiz. % 61.26% 35.14% -1.13% -18.92% 7.88% 55.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.87 0.76 3.24 4.38 4.44 5.89 1.73 -10.82%
  YoY % 14.47% -76.54% -26.03% -1.35% -24.62% 240.46% -
  Horiz. % 50.29% 43.93% 187.28% 253.18% 256.65% 340.46% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 23/08/17 25/08/16 28/08/15 26/08/14 29/08/13 28/08/12 -
Price 0.0650 0.0750 0.2300 0.2100 0.2650 0.2400 0.1400 -
P/RPS 7.42 6.65 9.06 4.03 6.17 8.86 3.44 13.66%
  YoY % 11.58% -26.60% 124.81% -34.68% -30.36% 157.56% -
  Horiz. % 215.70% 193.31% 263.37% 117.15% 179.36% 257.56% 100.00%
P/EPS -34.17 -64.17 2,300.00 87.50 -294.44 -31.58 -19.72 9.59%
  YoY % 46.75% -102.79% 2,528.57% 129.72% -832.36% -60.14% -
  Horiz. % 173.28% 325.41% -11,663.29% -443.71% 1,493.10% 160.14% 100.00%
EY -2.93 -1.56 0.04 1.14 -0.34 -3.17 -5.07 -8.73%
  YoY % -87.82% -4,000.00% -96.49% 435.29% 89.27% 37.48% -
  Horiz. % 57.79% 30.77% -0.79% -22.49% 6.71% 62.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.81 0.76 3.55 3.23 4.62 4.56 1.51 -9.86%
  YoY % 6.58% -78.59% 9.91% -30.09% 1.32% 201.99% -
  Horiz. % 53.64% 50.33% 235.10% 213.91% 305.96% 301.99% 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
 
 

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