[MNC] YoY Quarter Result on 2013-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 4,448 4,773 6,466 3,979 3,088 3,704 3,563 3.76% YoY % -6.81% -26.18% 62.50% 28.85% -16.63% 3.96% - Horiz. % 124.84% 133.96% 181.48% 111.68% 86.67% 103.96% 100.00%
PBT 226 660 -44 -89 -1,536 -393 -1,509 - YoY % -65.76% 1,600.00% 50.56% 94.21% -290.84% 73.96% - Horiz. % -14.98% -43.74% 2.92% 5.90% 101.79% 26.04% 100.00%
Tax -258 -1,940 -2 0 0 0 0 - YoY % 86.70% -96,900.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 12,900.00% 97,000.00% 100.00% - - - -
NP -32 -1,280 -46 -89 -1,536 -393 -1,509 -47.36% YoY % 97.50% -2,682.61% 48.31% 94.21% -290.84% 73.96% - Horiz. % 2.12% 84.82% 3.05% 5.90% 101.79% 26.04% 100.00%
NP to SH -32 -1,280 -46 -89 -1,536 -393 -1,509 -47.36% YoY % 97.50% -2,682.61% 48.31% 94.21% -290.84% 73.96% - Horiz. % 2.12% 84.82% 3.05% 5.90% 101.79% 26.04% 100.00%
Tax Rate 114.16 % 293.94 % - % - % - % - % - % - YoY % -61.16% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 38.84% 100.00% - - - - -
Total Cost 4,480 6,053 6,512 4,068 4,624 4,097 5,072 -2.05% YoY % -25.99% -7.05% 60.08% -12.02% 12.86% -19.22% - Horiz. % 88.33% 119.34% 128.39% 80.21% 91.17% 80.78% 100.00%
Net Worth 51,129 5,034 5,289 6,071 6,379 10,152 10,817 29.51% YoY % 915.54% -4.83% -12.88% -4.82% -37.16% -6.15% - Horiz. % 472.65% 46.54% 48.90% 56.13% 58.97% 93.85% 100.00%
Dividend 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 51,129 5,034 5,289 6,071 6,379 10,152 10,817 29.51% YoY % 915.54% -4.83% -12.88% -4.82% -37.16% -6.15% - Horiz. % 472.65% 46.54% 48.90% 56.13% 58.97% 93.85% 100.00%
NOSH 566,841 94,814 91,999 98,888 94,233 93,571 94,312 34.80% YoY % 497.84% 3.06% -6.97% 4.94% 0.71% -0.79% - Horiz. % 601.02% 100.53% 97.55% 104.85% 99.92% 99.21% 100.00%
Ratio Analysis 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -0.72 % -26.82 % -0.71 % -2.24 % -49.74 % -10.61 % -42.35 % -49.26% YoY % 97.32% -3,677.47% 68.30% 95.50% -368.80% 74.95% - Horiz. % 1.70% 63.33% 1.68% 5.29% 117.45% 25.05% 100.00%
ROE -0.06 % -25.42 % -0.87 % -1.47 % -24.08 % -3.87 % -13.95 % -59.64% YoY % 99.76% -2,821.84% 40.82% 93.90% -522.22% 72.26% - Horiz. % 0.43% 182.22% 6.24% 10.54% 172.62% 27.74% 100.00%
Per Share 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.78 5.03 7.03 4.02 3.28 3.96 3.78 -23.11% YoY % -84.49% -28.45% 74.88% 22.56% -17.17% 4.76% - Horiz. % 20.63% 133.07% 185.98% 106.35% 86.77% 104.76% 100.00%
EPS -0.03 -1.35 -0.05 -0.09 -1.63 -0.42 -1.60 -48.43% YoY % 97.78% -2,600.00% 44.44% 94.48% -288.10% 73.75% - Horiz. % 1.87% 84.38% 3.12% 5.62% 101.87% 26.25% 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 0.0902 0.0531 0.0575 0.0614 0.0677 0.1085 0.1147 -3.92% YoY % 69.87% -7.65% -6.35% -9.31% -37.60% -5.41% - Horiz. % 78.64% 46.29% 50.13% 53.53% 59.02% 94.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.25 0.27 0.37 0.23 0.18 0.21 0.20 3.79% YoY % -7.41% -27.03% 60.87% 27.78% -14.29% 5.00% - Horiz. % 125.00% 135.00% 185.00% 115.00% 90.00% 105.00% 100.00%
EPS 0.00 -0.07 0.00 -0.01 -0.09 -0.02 -0.09 - YoY % 0.00% 0.00% 0.00% 88.89% -350.00% 77.78% - Horiz. % -0.00% 77.78% -0.00% 11.11% 100.00% 22.22% 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 0.0291 0.0029 0.0030 0.0035 0.0036 0.0058 0.0062 29.36% YoY % 903.45% -3.33% -14.29% -2.78% -37.93% -6.45% - Horiz. % 469.35% 46.77% 48.39% 56.45% 58.06% 93.55% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.0700 0.2600 0.2450 0.3500 0.1200 0.1100 0.0800 -
P/RPS 8.92 5.16 3.49 8.70 3.66 2.78 2.12 27.03% YoY % 72.87% 47.85% -59.89% 137.70% 31.65% 31.13% - Horiz. % 420.75% 243.40% 164.62% 410.38% 172.64% 131.13% 100.00%
P/EPS -1,239.96 -19.26 -490.00 -388.89 -7.36 -26.19 -5.00 150.44% YoY % -6,338.01% 96.07% -26.00% -5,183.83% 71.90% -423.80% - Horiz. % 24,799.20% 385.20% 9,800.00% 7,777.80% 147.20% 523.80% 100.00%
EY -0.08 -5.19 -0.20 -0.26 -13.58 -3.82 -20.00 -60.12% YoY % 98.46% -2,495.00% 23.08% 98.09% -255.50% 80.90% - Horiz. % 0.40% 25.95% 1.00% 1.30% 67.90% 19.10% 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 0.78 4.90 4.26 5.70 1.77 1.01 0.70 1.82% YoY % -84.08% 15.02% -25.26% 222.03% 75.25% 44.29% - Horiz. % 111.43% 700.00% 608.57% 814.29% 252.86% 144.29% 100.00%
Price Multiplier on Announcement Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 26/02/15 26/02/14 21/02/13 24/02/12 24/02/11 -
Price 0.0600 0.2400 0.2450 0.2850 0.1000 0.2200 0.0900 -
P/RPS 7.65 4.77 3.49 7.08 3.05 5.56 2.38 21.46% YoY % 60.38% 36.68% -50.71% 132.13% -45.14% 133.61% - Horiz. % 321.43% 200.42% 146.64% 297.48% 128.15% 233.61% 100.00%
P/EPS -1,062.83 -17.78 -490.00 -316.67 -6.13 -52.38 -5.63 139.32% YoY % -5,877.67% 96.37% -54.74% -5,065.91% 88.30% -830.37% - Horiz. % 18,877.97% 315.81% 8,703.37% 5,624.69% 108.88% 930.37% 100.00%
EY -0.09 -5.63 -0.20 -0.32 -16.30 -1.91 -17.78 -58.53% YoY % 98.40% -2,715.00% 37.50% 98.04% -753.40% 89.26% - Horiz. % 0.51% 31.66% 1.12% 1.80% 91.68% 10.74% 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 0.67 4.52 4.26 4.64 1.48 2.03 0.78 -2.50% YoY % -85.18% 6.10% -8.19% 213.51% -27.09% 160.26% - Horiz. % 85.90% 579.49% 546.15% 594.87% 189.74% 260.26% 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.
Comment
MNCW 31 Dec 2013.pdf 
