[MNC] QoQ Annualized Quarter Result on 31-Oct-2020 [#2]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
28-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- -1.21%
YoY- -34.14%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 12,456 21,239 22,909 23,926 17,588 20,056 21,060 -29.56%
PBT -26,168 -17,136 -13,130 -13,314 -13,016 -3,865 -5,488 183.56%
Tax -216 -640 -745 -698 -828 -588 -328 -24.32%
NP -26,384 -17,776 -13,876 -14,012 -13,844 -4,453 -5,816 174.29%
-
NP to SH -26,384 -17,776 -13,876 -14,012 -13,844 -4,453 -5,816 174.29%
-
Tax Rate - - - - - - - -
Total Cost 38,840 39,015 36,785 37,938 31,432 24,509 26,876 27.85%
-
Net Worth 86,357 76,579 94,150 86,359 76,802 75,407 80,502 4.79%
Dividend
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 86,357 76,579 94,150 86,359 76,802 75,407 80,502 4.79%
NOSH 1,758,807 1,758,807 1,758,807 1,541,467 1,150,381 1,141,150 1,138,650 33.65%
Ratio Analysis
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin -211.82% -83.70% -60.57% -58.56% -78.71% -22.20% -27.62% -
ROE -30.55% -23.21% -14.74% -16.23% -18.03% -5.91% -7.22% -
Per Share
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 0.71 1.46 1.32 1.66 1.53 1.87 1.85 -47.21%
EPS -1.52 -1.23 -0.80 -1.06 -1.20 -0.52 -0.51 107.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 0.0528 0.0544 0.06 0.067 0.0703 0.0707 -21.59%
Adjusted Per Share Value based on latest NOSH - 1,541,467
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 5.24 8.93 9.64 10.07 7.40 8.44 8.86 -29.56%
EPS -11.10 -7.48 -5.84 -5.89 -5.82 -1.87 -2.45 174.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3633 0.3222 0.3961 0.3633 0.3231 0.3172 0.3387 4.78%
Price Multiplier on Financial Quarter End Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 0.035 0.045 0.045 0.04 0.055 0.02 0.02 -
P/RPS 4.94 3.07 3.40 2.41 3.58 1.07 1.08 175.80%
P/EPS -2.33 -3.67 -5.61 -4.11 -4.55 -4.82 -3.92 -29.32%
EY -42.86 -27.24 -17.82 -24.34 -21.96 -20.76 -25.54 41.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.85 0.83 0.67 0.82 0.28 0.28 86.05%
Price Multiplier on Announcement Date
31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 29/09/21 29/07/21 30/04/21 28/12/20 25/09/20 30/06/20 27/03/20 -
Price 0.03 0.035 0.045 0.045 0.045 0.04 0.015 -
P/RPS 4.24 2.39 3.40 2.71 2.93 2.14 0.81 201.78%
P/EPS -2.00 -2.86 -5.61 -4.62 -3.73 -9.64 -2.94 -22.66%
EY -50.00 -35.02 -17.82 -21.63 -26.84 -10.38 -34.05 29.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.66 0.83 0.75 0.67 0.57 0.21 103.71%

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