[MNC] YoY Annualized Quarter Result on 31-Jan-2020 [#3]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
27-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 44.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 CAGR
Revenue 11,552 15,093 22,909 21,060 0 16,932 20,646 -7.60%
PBT -5,562 -21,948 -13,130 -5,488 0 729 1,598 -
Tax 0 -289 -745 -328 0 -262 -442 -
NP -5,562 -22,237 -13,876 -5,816 0 466 1,156 -
-
NP to SH -5,562 -22,237 -13,876 -5,816 0 466 1,156 -
-
Tax Rate - - - - - 35.94% 27.66% -
Total Cost 17,114 37,330 36,785 26,876 0 16,465 19,490 -1.75%
-
Net Worth 80,002 76,156 94,150 80,502 0 6,348 6,276 41.43%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 CAGR
Net Worth 80,002 76,156 94,150 80,502 0 6,348 6,276 41.43%
NOSH 231,948 1,758,807 1,758,807 1,138,650 429,688 94,470 94,239 13.05%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 CAGR
NP Margin -48.15% -147.33% -60.57% -27.62% 0.00% 2.76% 5.60% -
ROE -6.95% -29.20% -14.74% -7.22% 0.00% 7.35% 18.42% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 CAGR
RPS 5.01 0.86 1.32 1.85 0.00 17.92 21.91 -18.20%
EPS -2.41 -1.27 -0.80 -0.51 0.00 0.49 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3473 0.0433 0.0544 0.0707 0.00 0.0672 0.0666 25.22%
Adjusted Per Share Value based on latest NOSH - 1,138,650
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 CAGR
RPS 4.87 6.36 9.65 8.87 0.00 7.13 8.70 -7.59%
EPS -2.34 -9.37 -5.85 -2.45 0.00 0.20 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.337 0.3208 0.3966 0.3391 0.00 0.0267 0.0264 41.46%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/09/16 30/09/15 -
Price 0.14 0.02 0.045 0.02 0.045 0.165 0.18 -
P/RPS 2.79 2.33 3.40 1.08 0.00 0.92 0.82 18.14%
P/EPS -5.80 -1.58 -5.61 -3.92 0.00 33.40 14.67 -
EY -17.25 -63.22 -17.82 -25.54 0.00 2.99 6.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.83 0.28 0.00 2.46 2.70 -22.90%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 CAGR
Date 30/03/23 30/03/22 30/04/21 27/03/20 - 28/11/16 30/11/15 -
Price 0.105 0.025 0.045 0.015 0.00 0.07 0.235 -
P/RPS 2.09 2.91 3.40 0.81 0.00 0.39 1.07 9.54%
P/EPS -4.35 -1.98 -5.61 -2.94 0.00 14.17 19.16 -
EY -23.00 -50.57 -17.82 -34.05 0.00 7.06 5.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.58 0.83 0.21 0.00 1.04 3.53 -28.52%

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