Highlights

[MNC] YoY 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?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 3,480 5,495 5,754 2,853 2,626 3,281 3,635 -0.72%
  YoY % -36.67% -4.50% 101.68% 8.64% -19.96% -9.74% -
  Horiz. % 95.74% 151.17% 158.29% 78.49% 72.24% 90.26% 100.00%
PBT 290 228 485 -298 -708 -807 25 50.40%
  YoY % 27.19% -52.99% 262.75% 57.91% 12.27% -3,328.00% -
  Horiz. % 1,160.00% 912.00% 1,940.00% -1,192.00% -2,832.00% -3,228.00% 100.00%
Tax -98 -117 1 1 0 0 0 -
  YoY % 16.24% -11,800.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -9,800.00% -11,700.00% 100.00% 100.00% - - -
NP 192 111 486 -297 -708 -807 25 40.42%
  YoY % 72.97% -77.16% 263.64% 58.05% 12.27% -3,328.00% -
  Horiz. % 768.00% 444.00% 1,944.00% -1,188.00% -2,832.00% -3,228.00% 100.00%
NP to SH 192 111 486 -297 -708 -807 25 40.42%
  YoY % 72.97% -77.16% 263.64% 58.05% 12.27% -3,328.00% -
  Horiz. % 768.00% 444.00% 1,944.00% -1,188.00% -2,832.00% -3,228.00% 100.00%
Tax Rate 33.79 % 51.32 % -0.21 % - % - % - % - % -
  YoY % -34.16% 24,538.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -16,090.48% -24,438.10% 100.00% - - - -
Total Cost 3,288 5,384 5,268 3,150 3,334 4,088 3,610 -1.54%
  YoY % -38.93% 2.20% 67.24% -5.52% -18.44% 13.24% -
  Horiz. % 91.08% 149.14% 145.93% 87.26% 92.35% 113.24% 100.00%
Net Worth 12,371 4,977 6,022 5,585 5,682 9,484 9,566 4.37%
  YoY % 148.56% -17.35% 7.83% -1.71% -40.08% -0.86% -
  Horiz. % 129.32% 52.03% 62.95% 58.39% 59.40% 99.14% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 12,371 4,977 6,022 5,585 5,682 9,484 9,566 4.37%
  YoY % 148.56% -17.35% 7.83% -1.71% -40.08% -0.86% -
  Horiz. % 129.32% 52.03% 62.95% 58.39% 59.40% 99.14% 100.00%
NOSH 136,404 91,666 95,294 95,806 94,400 94,941 83,333 8.55%
  YoY % 48.80% -3.81% -0.53% 1.49% -0.57% 13.93% -
  Horiz. % 163.68% 110.00% 114.35% 114.97% 113.28% 113.93% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.52 % 2.02 % 8.45 % -10.41 % -26.96 % -24.60 % 0.69 % 41.38%
  YoY % 173.27% -76.09% 181.17% 61.39% -9.59% -3,665.22% -
  Horiz. % 800.00% 292.75% 1,224.64% -1,508.70% -3,907.25% -3,565.22% 100.00%
ROE 1.55 % 2.23 % 8.07 % -5.32 % -12.46 % -8.51 % 0.26 % 34.62%
  YoY % -30.49% -72.37% 251.69% 57.30% -46.42% -3,373.08% -
  Horiz. % 596.15% 857.69% 3,103.85% -2,046.15% -4,792.31% -3,273.08% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 2.55 5.99 6.04 2.98 2.78 3.46 4.36 -8.54%
  YoY % -57.43% -0.83% 102.68% 7.19% -19.65% -20.64% -
  Horiz. % 58.49% 137.39% 138.53% 68.35% 63.76% 79.36% 100.00%
EPS 0.14 0.12 0.51 -0.31 -0.75 -0.85 0.03 29.24%
  YoY % 16.67% -76.47% 264.52% 58.67% 11.76% -2,933.33% -
  Horiz. % 466.67% 400.00% 1,700.00% -1,033.33% -2,500.00% -2,833.33% 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 0.0907 0.0543 0.0632 0.0583 0.0602 0.0999 0.1148 -3.85%
  YoY % 67.03% -14.08% 8.40% -3.16% -39.74% -12.98% -
  Horiz. % 79.01% 47.30% 55.05% 50.78% 52.44% 87.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 0.20 0.31 0.33 0.16 0.15 0.19 0.21 -0.81%
  YoY % -35.48% -6.06% 106.25% 6.67% -21.05% -9.52% -
  Horiz. % 95.24% 147.62% 157.14% 76.19% 71.43% 90.48% 100.00%
EPS 0.01 0.01 0.03 -0.02 -0.04 -0.05 0.00 -
  YoY % 0.00% -66.67% 250.00% 50.00% 20.00% 0.00% -
  Horiz. % -20.00% -20.00% -60.00% 40.00% 80.00% 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 0.0070 0.0028 0.0034 0.0032 0.0032 0.0054 0.0054 4.42%
  YoY % 150.00% -17.65% 6.25% 0.00% -40.74% 0.00% -
  Horiz. % 129.63% 51.85% 62.96% 59.26% 59.26% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.0650 0.2300 0.2900 0.3800 0.1900 0.1700 0.0900 -
P/RPS 2.55 3.84 4.80 12.76 6.83 4.92 2.06 3.62%
  YoY % -33.59% -20.00% -62.38% 86.82% 38.82% 138.83% -
  Horiz. % 123.79% 186.41% 233.01% 619.42% 331.55% 238.83% 100.00%
P/EPS 46.18 189.94 56.86 -122.58 -25.33 -20.00 300.00 -26.77%
  YoY % -75.69% 234.05% 146.39% -383.93% -26.65% -106.67% -
  Horiz. % 15.39% 63.31% 18.95% -40.86% -8.44% -6.67% 100.00%
EY 2.17 0.53 1.76 -0.82 -3.95 -5.00 0.33 36.84%
  YoY % 309.43% -69.89% 314.63% 79.24% 21.00% -1,615.15% -
  Horiz. % 657.58% 160.61% 533.33% -248.48% -1,196.97% -1,515.15% 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 0.72 4.24 4.59 6.52 3.16 1.70 0.78 -1.32%
  YoY % -83.02% -7.63% -29.60% 106.33% 85.88% 117.95% -
  Horiz. % 92.31% 543.59% 588.46% 835.90% 405.13% 217.95% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 26/05/16 26/05/15 27/05/14 30/05/13 30/05/12 25/05/11 -
Price 0.0700 0.2300 0.2700 0.3050 0.2850 0.1600 0.0800 -
P/RPS 2.74 3.84 4.47 10.24 10.25 4.63 1.83 6.95%
  YoY % -28.65% -14.09% -56.35% -0.10% 121.38% 153.01% -
  Horiz. % 149.73% 209.84% 244.26% 559.56% 560.11% 253.01% 100.00%
P/EPS 49.73 189.94 52.94 -98.39 -38.00 -18.82 266.67 -24.39%
  YoY % -73.82% 258.78% 153.81% -158.92% -101.91% -107.06% -
  Horiz. % 18.65% 71.23% 19.85% -36.90% -14.25% -7.06% 100.00%
EY 2.01 0.53 1.89 -1.02 -2.63 -5.31 0.38 31.96%
  YoY % 279.25% -71.96% 285.29% 61.22% 50.47% -1,497.37% -
  Horiz. % 528.95% 139.47% 497.37% -268.42% -692.11% -1,397.37% 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 0.77 4.24 4.27 5.23 4.73 1.60 0.70 1.60%
  YoY % -81.84% -0.70% -18.36% 10.57% 195.62% 128.57% -
  Horiz. % 110.00% 605.71% 610.00% 747.14% 675.71% 228.57% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
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