[MNC] QoQ TTM Result on 31-Jul-2021 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -17.64%
YoY- -208.17%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Revenue 15,025 15,377 16,275 19,956 21,239 21,444 21,910 -22.28%
PBT -17,771 -23,747 -20,295 -20,422 -17,134 -9,469 -5,278 125.14%
Tax 318 -298 -426 -487 -640 -900 -829 -
NP -17,453 -24,045 -20,721 -20,909 -17,774 -10,369 -6,107 101.77%
-
NP to SH -17,453 -24,045 -20,721 -20,909 -17,774 -10,369 -6,107 101.77%
-
Tax Rate - - - - - - - -
Total Cost 32,478 39,422 36,996 40,865 39,013 31,813 28,017 10.38%
-
Net Worth 68,102 76,156 83,015 86,357 76,579 94,150 86,359 -14.68%
Dividend
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Net Worth 68,102 76,156 83,015 86,357 76,579 94,150 86,359 -14.68%
NOSH 2,286,699 1,758,807 1,758,807 1,758,807 1,758,807 1,758,807 1,541,467 30.16%
Ratio Analysis
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
NP Margin -116.16% -156.37% -127.32% -104.78% -83.69% -48.35% -27.87% -
ROE -25.63% -31.57% -24.96% -24.21% -23.21% -11.01% -7.07% -
Per Share
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 0.82 0.87 0.93 1.13 1.46 1.24 1.52 -33.80%
EPS -0.95 -1.37 -1.18 -1.19 -1.23 -0.60 -0.42 72.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0371 0.0433 0.0472 0.0491 0.0528 0.0544 0.06 -27.48%
Adjusted Per Share Value based on latest NOSH - 1,758,807
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
RPS 6.33 6.48 6.86 8.41 8.95 9.03 9.23 -22.28%
EPS -7.35 -10.13 -8.73 -8.81 -7.49 -4.37 -2.57 101.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2869 0.3208 0.3497 0.3638 0.3226 0.3966 0.3638 -14.67%
Price Multiplier on Financial Quarter End Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 -
Price 0.03 0.02 0.025 0.035 0.045 0.045 0.04 -
P/RPS 3.67 2.29 2.70 3.08 3.07 3.63 2.63 24.95%
P/EPS -3.16 -1.46 -2.12 -2.94 -3.67 -7.51 -9.43 -51.85%
EY -31.69 -68.36 -47.13 -33.97 -27.23 -13.31 -10.61 107.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.46 0.53 0.71 0.85 0.83 0.67 13.52%
Price Multiplier on Announcement Date
30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 CAGR
Date 29/06/22 30/03/22 28/12/21 29/09/21 29/07/21 30/04/21 28/12/20 -
Price 0.01 0.025 0.02 0.03 0.035 0.045 0.045 -
P/RPS 1.22 2.86 2.16 2.64 2.39 3.63 2.96 -44.70%
P/EPS -1.05 -1.83 -1.70 -2.52 -2.86 -7.51 -10.61 -78.69%
EY -95.08 -54.68 -58.91 -39.63 -35.01 -13.31 -9.43 368.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.58 0.42 0.61 0.66 0.83 0.75 -49.48%

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