[MNC] QoQ TTM Result on 31-Oct-2022 [#2]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
23-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Oct-2022 [#2]
Profit Trend
QoQ- 14.75%
YoY- 50.06%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 12,935 12,436 12,369 13,752 14,769 15,025 15,377 -10.91%
PBT -8,016 -6,707 -5,481 -10,802 -12,511 -17,771 -23,747 -51.61%
Tax 68 63 535 453 372 318 -298 -
NP -7,948 -6,644 -4,946 -10,349 -12,139 -17,453 -24,045 -52.29%
-
NP to SH -7,948 -6,644 -4,946 -10,349 -12,139 -17,453 -24,045 -52.29%
-
Tax Rate - - - - - - - -
Total Cost 20,883 19,080 17,315 24,101 26,908 32,478 39,422 -34.60%
-
Net Worth 75,351 77,584 80,002 80,869 83,477 68,102 76,156 -0.70%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 75,351 77,584 80,002 80,869 83,477 68,102 76,156 -0.70%
NOSH 233,018 232,032 231,948 2,318,535 2,287,084 2,286,699 1,758,807 -74.10%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin -61.45% -53.43% -39.99% -75.25% -82.19% -116.16% -156.37% -
ROE -10.55% -8.56% -6.18% -12.80% -14.54% -25.63% -31.57% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 5.57 5.40 5.37 0.60 0.65 0.82 0.87 245.96%
EPS -3.42 -2.88 -2.15 -0.45 -0.53 -0.95 -1.37 84.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3244 0.3366 0.3473 0.0353 0.0365 0.0371 0.0433 284.29%
Adjusted Per Share Value based on latest NOSH - 2,318,535
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 5.44 5.23 5.20 5.79 6.21 6.32 6.47 -10.94%
EPS -3.34 -2.80 -2.08 -4.35 -5.11 -7.34 -10.12 -52.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.317 0.3264 0.3366 0.3402 0.3512 0.2865 0.3204 -0.71%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.135 0.135 0.14 0.01 0.01 0.03 0.02 -
P/RPS 2.42 2.50 2.61 1.67 1.55 3.67 2.29 3.76%
P/EPS -3.95 -4.68 -6.52 -2.21 -1.88 -3.16 -1.46 94.51%
EY -25.35 -21.35 -15.34 -45.17 -53.08 -31.69 -68.36 -48.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.40 0.28 0.27 0.81 0.46 -5.90%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 27/09/23 28/06/23 30/03/23 23/12/22 28/09/22 29/06/22 30/03/22 -
Price 0.15 0.135 0.105 0.15 0.01 0.01 0.025 -
P/RPS 2.69 2.50 1.96 24.99 1.55 1.22 2.86 -4.01%
P/EPS -4.38 -4.68 -4.89 -33.20 -1.88 -1.05 -1.83 79.21%
EY -22.81 -21.35 -20.45 -3.01 -53.08 -95.08 -54.68 -44.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.30 4.25 0.27 0.27 0.58 -14.35%

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