[MNC] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -167.45%
YoY- -310.57%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 20,220 0 14,558 15,658 18,096 21,182 13,538 7.80%
PBT -10,232 0 -3,114 -164 638 1,420 -762 62.64%
Tax -214 0 -218 -354 -392 -2 4 -
NP -10,446 0 -3,332 -518 246 1,418 -758 63.44%
-
NP to SH -10,446 0 -3,332 -518 246 1,418 -758 63.44%
-
Tax Rate - - - - 61.44% 0.14% - -
Total Cost 30,666 0 17,890 16,176 17,850 19,764 14,296 15.36%
-
Net Worth 93,056 0 34,742 38,084 6,180 6,154 5,438 70.20%
Dividend
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 93,056 0 34,742 38,084 6,180 6,154 5,438 70.20%
NOSH 1,138,650 431,053 478,383 434,894 95,384 94,533 94,749 59.30%
Ratio Analysis
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -51.66% 0.00% -22.89% -3.31% 1.36% 6.69% -5.60% -
ROE -11.23% 0.00% -9.59% -1.36% 3.98% 23.04% -13.94% -
Per Share
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.54 0.00 3.38 4.06 18.97 22.41 14.29 -34.11%
EPS -0.92 0.00 -0.78 -0.14 0.26 1.50 -0.80 2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0708 0.00 0.0806 0.0987 0.0648 0.0651 0.0574 4.00%
Adjusted Per Share Value based on latest NOSH - 434,894
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 8.51 0.00 6.12 6.59 7.61 8.91 5.70 7.79%
EPS -4.39 0.00 -1.40 -0.22 0.10 0.60 -0.32 63.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3915 0.00 0.1462 0.1602 0.026 0.0259 0.0229 70.17%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/10/19 31/10/18 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.02 0.045 0.07 0.075 0.21 0.285 0.255 -
P/RPS 1.30 0.00 2.07 1.85 1.11 1.27 1.78 -5.71%
P/EPS -2.52 0.00 -9.06 -55.87 81.43 19.00 -31.88 -37.82%
EY -39.74 0.00 -11.04 -1.79 1.23 5.26 -3.14 60.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 0.87 0.76 3.24 4.38 4.44 -40.40%
Price Multiplier on Announcement Date
31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/12/19 - 27/08/18 23/08/17 25/08/16 28/08/15 26/08/14 -
Price 0.02 0.00 0.065 0.075 0.23 0.21 0.265 -
P/RPS 1.30 0.00 1.92 1.85 1.21 0.94 1.85 -6.39%
P/EPS -2.52 0.00 -8.41 -55.87 89.18 14.00 -33.12 -38.26%
EY -39.74 0.00 -11.89 -1.79 1.12 7.14 -3.02 62.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 0.81 0.76 3.55 3.23 4.62 -40.84%

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