[MNC] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 89.7%
YoY- -59.63%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 22,909 21,060 0 16,932 20,646 16,306 12,104 9.07%
PBT -13,130 -5,488 0 729 1,598 -393 -2,060 28.69%
Tax -745 -328 0 -262 -442 -4 0 -
NP -13,876 -5,816 0 466 1,156 -397 -2,060 29.66%
-
NP to SH -13,876 -5,816 0 466 1,156 -397 -2,060 29.66%
-
Tax Rate - - - 35.94% 27.66% - - -
Total Cost 36,785 26,876 0 16,465 19,490 16,703 14,164 13.88%
-
Net Worth 94,150 80,502 0 6,348 6,276 5,419 4,832 49.84%
Dividend
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 94,150 80,502 0 6,348 6,276 5,419 4,832 49.84%
NOSH 1,758,807 1,138,650 429,688 94,470 94,239 93,124 94,207 48.97%
Ratio Analysis
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -60.57% -27.62% 0.00% 2.76% 5.60% -2.44% -17.02% -
ROE -14.74% -7.22% 0.00% 7.35% 18.42% -7.33% -42.63% -
Per Share
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.32 1.85 0.00 17.92 21.91 17.51 12.85 -26.65%
EPS -0.80 -0.51 0.00 0.49 1.23 -0.43 -2.19 -12.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0544 0.0707 0.00 0.0672 0.0666 0.0582 0.0513 0.80%
Adjusted Per Share Value based on latest NOSH - 94,470
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.64 8.86 0.00 7.12 8.69 6.86 5.09 9.08%
EPS -5.84 -2.45 0.00 0.20 0.49 -0.17 -0.87 29.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3961 0.3387 0.00 0.0267 0.0264 0.0228 0.0203 49.87%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.045 0.02 0.045 0.165 0.18 0.265 0.255 -
P/RPS 3.40 1.08 0.00 0.92 0.82 1.51 1.98 7.64%
P/EPS -5.61 -3.92 0.00 33.40 14.67 -62.11 -11.66 -9.48%
EY -17.82 -25.54 0.00 2.99 6.81 -1.61 -8.58 10.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.28 0.00 2.46 2.70 4.55 4.97 -21.63%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/04/21 27/03/20 - 28/11/16 30/11/15 19/11/14 14/11/13 -
Price 0.045 0.015 0.00 0.07 0.235 0.255 0.31 -
P/RPS 3.40 0.81 0.00 0.39 1.07 1.46 2.41 4.79%
P/EPS -5.61 -2.94 0.00 14.17 19.16 -59.77 -14.18 -11.86%
EY -17.82 -34.05 0.00 7.06 5.22 -1.67 -7.05 13.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.21 0.00 1.04 3.53 4.38 6.04 -23.68%

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