[MNC] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 145.37%
YoY- 72.97%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 17,588 19,248 0 13,920 21,980 23,016 11,412 7.06%
PBT -13,016 -3,744 0 1,160 912 1,940 -1,192 45.80%
Tax -828 -256 0 -392 -468 4 4 -
NP -13,844 -4,000 0 768 444 1,944 -1,188 47.30%
-
NP to SH -13,844 -4,000 0 768 444 1,944 -1,188 47.30%
-
Tax Rate - - - 33.79% 51.32% -0.21% - -
Total Cost 31,432 23,248 0 13,152 21,536 21,072 12,600 15.51%
-
Net Worth 76,802 36,692 0 12,371 4,977 6,022 5,585 51.20%
Dividend
31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 76,802 36,692 0 12,371 4,977 6,022 5,585 51.20%
NOSH 1,150,381 478,383 431,053 377,894 91,666 95,294 95,806 48.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -78.71% -20.78% 0.00% 5.52% 2.02% 8.45% -10.41% -
ROE -18.03% -10.90% 0.00% 6.21% 8.92% 32.28% -21.27% -
Per Share
31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1.53 4.02 0.00 10.20 23.98 24.15 11.91 -27.65%
EPS -1.20 -0.84 0.00 0.56 0.48 2.04 -1.24 -0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.067 0.0767 0.00 0.0907 0.0543 0.0632 0.0583 2.21%
Adjusted Per Share Value based on latest NOSH - 377,894
31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 7.40 8.10 0.00 5.86 9.25 9.68 4.80 7.06%
EPS -5.82 -1.68 0.00 0.32 0.19 0.82 -0.50 47.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3231 0.1544 0.00 0.052 0.0209 0.0253 0.0235 51.19%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.055 0.06 0.07 0.065 0.23 0.29 0.38 -
P/RPS 3.58 1.49 0.00 0.64 0.96 1.20 3.19 1.83%
P/EPS -4.55 -7.18 0.00 11.54 47.48 14.22 -30.65 -25.98%
EY -21.96 -13.94 0.00 8.66 2.11 7.03 -3.26 35.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.78 0.00 0.72 4.24 4.59 6.52 -27.89%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/09/20 20/09/19 - 29/05/17 26/05/16 26/05/15 27/05/14 -
Price 0.045 0.115 0.00 0.07 0.23 0.27 0.305 -
P/RPS 2.93 2.86 0.00 0.69 0.96 1.12 2.56 2.15%
P/EPS -3.73 -13.75 0.00 12.43 47.48 13.24 -24.60 -25.73%
EY -26.84 -7.27 0.00 8.04 2.11 7.56 -4.07 34.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.50 0.00 0.77 4.24 4.27 5.23 -27.68%

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