[MNC] QoQ Cumulative Quarter Result on 31-Jul-2020 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
25-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- 22.28%
YoY- -246.1%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Cumulative Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 21,239 17,182 11,963 4,397 20,056 15,795 10,110 64.10%
PBT -17,136 -9,848 -6,657 -3,254 -3,865 -4,116 -5,116 124.02%
Tax -640 -559 -349 -207 -588 -246 -107 229.86%
NP -17,776 -10,407 -7,006 -3,461 -4,453 -4,362 -5,223 126.42%
-
NP to SH -17,776 -10,407 -7,006 -3,461 -4,453 -4,362 -5,223 126.42%
-
Tax Rate - - - - - - - -
Total Cost 39,015 27,589 18,969 7,858 24,509 20,157 15,333 86.48%
-
Net Worth 76,579 94,150 86,359 76,802 75,407 80,502 93,056 -12.19%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 76,579 94,150 86,359 76,802 75,407 80,502 93,056 -12.19%
NOSH 1,758,807 1,758,807 1,541,467 1,150,381 1,141,150 1,138,650 1,138,650 33.65%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin -83.70% -60.57% -58.56% -78.71% -22.20% -27.62% -51.66% -
ROE -23.21% -11.05% -8.11% -4.51% -5.91% -5.42% -5.61% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 1.46 0.99 0.83 0.38 1.87 1.39 0.77 53.25%
EPS -1.23 -0.60 -0.53 -0.30 -0.52 -0.38 -0.46 92.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0528 0.0544 0.06 0.067 0.0703 0.0707 0.0708 -17.77%
Adjusted Per Share Value based on latest NOSH - 1,150,381
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 8.93 7.23 5.03 1.85 8.44 6.64 4.25 64.12%
EPS -7.48 -4.38 -2.95 -1.46 -1.87 -1.84 -2.20 126.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3222 0.3961 0.3633 0.3231 0.3172 0.3387 0.3915 -12.18%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.045 0.045 0.04 0.055 0.02 0.02 0.02 -
P/RPS 3.07 4.53 4.81 14.34 1.07 1.44 2.60 11.72%
P/EPS -3.67 -7.48 -8.22 -18.22 -4.82 -5.22 -5.03 -18.96%
EY -27.24 -13.36 -12.17 -5.49 -20.76 -19.15 -19.87 23.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.67 0.82 0.28 0.28 0.28 109.79%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 29/07/21 30/04/21 28/12/20 25/09/20 30/06/20 27/03/20 27/12/19 -
Price 0.035 0.045 0.045 0.045 0.04 0.015 0.02 -
P/RPS 2.39 4.53 5.41 11.73 2.14 1.08 2.60 -5.46%
P/EPS -2.86 -7.48 -9.24 -14.90 -9.64 -3.92 -5.03 -31.39%
EY -35.02 -13.36 -10.82 -6.71 -10.38 -25.54 -19.87 45.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.83 0.75 0.67 0.57 0.21 0.28 77.20%

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