[MNC] QoQ TTM Result on 31-Oct-2023 [#2]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
22-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2024
Quarter
31-Oct-2023 [#2]
Profit Trend
QoQ- -21.06%
YoY- 7.02%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Revenue 15,146 14,152 14,196 13,643 12,935 12,436 12,369 14.47%
PBT -7,192 -8,632 -8,652 -9,694 -8,016 -6,707 -5,481 19.87%
Tax 24 18 77 72 68 63 535 -87.39%
NP -7,168 -8,614 -8,575 -9,622 -7,948 -6,644 -4,946 28.09%
-
NP to SH -7,168 -8,614 -8,575 -9,622 -7,948 -6,644 -4,946 28.09%
-
Tax Rate - - - - - - - -
Total Cost 22,314 22,766 22,771 23,265 20,883 19,080 17,315 18.44%
-
Net Worth 68,725 69,283 71,629 71,960 75,351 77,584 80,002 -9.64%
Dividend
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Net Worth 68,725 69,283 71,629 71,960 75,351 77,584 80,002 -9.64%
NOSH 237,327 236,493 236,296 234,812 233,018 232,032 231,948 1.54%
Ratio Analysis
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
NP Margin -47.33% -60.87% -60.40% -70.53% -61.45% -53.43% -39.99% -
ROE -10.43% -12.43% -11.97% -13.37% -10.55% -8.56% -6.18% -
Per Share
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 6.39 6.03 6.07 5.85 5.57 5.40 5.37 12.30%
EPS -3.02 -3.67 -3.67 -4.13 -3.42 -2.88 -2.15 25.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2898 0.2954 0.3062 0.3087 0.3244 0.3366 0.3473 -11.37%
Adjusted Per Share Value based on latest NOSH - 234,812
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
RPS 6.38 5.96 5.98 5.75 5.45 5.24 5.21 14.47%
EPS -3.02 -3.63 -3.61 -4.05 -3.35 -2.80 -2.08 28.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2895 0.2919 0.3018 0.3031 0.3174 0.3268 0.337 -9.64%
Price Multiplier on Financial Quarter End Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 31/01/23 -
Price 0.125 0.125 0.14 0.15 0.135 0.135 0.14 -
P/RPS 1.96 2.07 2.31 2.56 2.42 2.50 2.61 -17.39%
P/EPS -4.14 -3.40 -3.82 -3.63 -3.95 -4.68 -6.52 -26.14%
EY -24.18 -29.38 -26.18 -27.52 -25.35 -21.35 -15.34 35.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.46 0.49 0.42 0.40 0.40 4.94%
Price Multiplier on Announcement Date
31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 31/01/23 CAGR
Date 26/09/24 27/06/24 26/03/24 22/12/23 27/09/23 28/06/23 30/03/23 -
Price 0.075 0.135 0.13 0.135 0.15 0.135 0.105 -
P/RPS 1.17 2.24 2.14 2.31 2.69 2.50 1.96 -29.12%
P/EPS -2.48 -3.68 -3.55 -3.27 -4.38 -4.68 -4.89 -36.43%
EY -40.30 -27.21 -28.20 -30.58 -22.81 -21.35 -20.45 57.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.46 0.42 0.44 0.46 0.40 0.30 -9.10%

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