[MNC] QoQ Annualized Quarter Result on 31-Oct-2019 [#2]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
27-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Oct-2019 [#2]
Profit Trend
QoQ- -161.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Revenue 17,588 20,056 21,060 20,220 19,248 27,528 22,463 -16.72%
PBT -13,016 -3,865 -5,488 -10,232 -3,744 -3,178 -2,800 215.58%
Tax -828 -588 -328 -214 -256 -269 -206 183.06%
NP -13,844 -4,453 -5,816 -10,446 -4,000 -3,447 -3,006 213.39%
-
NP to SH -13,844 -4,453 -5,816 -10,446 -4,000 -3,447 -3,006 213.39%
-
Tax Rate - - - - - - - -
Total Cost 31,432 24,509 26,876 30,666 23,248 30,975 25,469 17.03%
-
Net Worth 76,802 75,407 80,502 93,056 36,692 33,923 34,010 83.90%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Net Worth 76,802 75,407 80,502 93,056 36,692 33,923 34,010 83.90%
NOSH 1,150,381 1,141,150 1,138,650 1,138,650 478,383 478,383 478,383 92.76%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
NP Margin -78.71% -22.20% -27.62% -51.66% -20.78% -12.52% -13.39% -
ROE -18.03% -5.91% -7.22% -11.23% -10.90% -10.16% -8.84% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
RPS 1.53 1.87 1.85 1.54 4.02 6.39 5.21 -60.00%
EPS -1.20 -0.52 -0.51 -0.92 -0.84 -0.80 -0.69 51.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0703 0.0707 0.0708 0.0767 0.0787 0.0789 -11.51%
Adjusted Per Share Value based on latest NOSH - 1,138,650
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
RPS 7.41 8.45 8.87 8.52 8.11 11.60 9.46 -16.69%
EPS -5.83 -1.88 -2.45 -4.40 -1.69 -1.45 -1.27 212.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3235 0.3177 0.3391 0.392 0.1546 0.1429 0.1433 83.86%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 29/03/19 -
Price 0.055 0.02 0.02 0.02 0.06 0.04 0.035 -
P/RPS 3.58 1.07 1.08 1.30 1.49 0.63 0.67 250.23%
P/EPS -4.55 -4.82 -3.92 -2.52 -7.18 -5.00 -5.02 -7.08%
EY -21.96 -20.76 -25.54 -39.74 -13.94 -19.99 -19.93 7.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.28 0.28 0.28 0.78 0.51 0.44 59.30%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/03/19 CAGR
Date 25/09/20 30/06/20 27/03/20 27/12/19 20/09/19 28/06/19 27/05/19 -
Price 0.045 0.04 0.015 0.02 0.115 0.04 0.04 -
P/RPS 2.93 2.14 0.81 1.30 2.86 0.63 0.77 171.70%
P/EPS -3.73 -9.64 -2.94 -2.52 -13.75 -5.00 -5.73 -27.46%
EY -26.84 -10.38 -34.05 -39.74 -7.27 -19.99 -17.44 38.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.21 0.28 1.50 0.51 0.51 22.64%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment