[MNC] YoY Annualized Quarter Result on 31-Oct-2021 [#2]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
28-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 24.55%
YoY- -42.06%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 CAGR
Revenue 13,866 11,452 13,998 23,926 20,220 0 14,558 -0.90%
PBT -11,672 -5,698 -19,636 -13,314 -10,232 0 -3,114 28.07%
Tax 18 0 -270 -698 -214 0 -218 -
NP -11,654 -5,698 -19,906 -14,012 -10,446 0 -3,332 26.42%
-
NP to SH -11,654 -5,698 -19,906 -14,012 -10,446 0 -3,332 26.42%
-
Tax Rate - - - - - - - -
Total Cost 25,520 17,150 33,904 37,938 30,666 0 17,890 6.87%
-
Net Worth 71,960 80,869 83,015 86,359 93,056 0 34,742 14.61%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 CAGR
Net Worth 71,960 80,869 83,015 86,359 93,056 0 34,742 14.61%
NOSH 234,812 2,318,535 1,758,807 1,541,467 1,138,650 431,053 478,383 -12.47%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 CAGR
NP Margin -84.05% -49.76% -142.21% -58.56% -51.66% 0.00% -22.89% -
ROE -16.20% -7.05% -23.98% -16.23% -11.23% 0.00% -9.59% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 CAGR
RPS 5.95 0.50 0.80 1.66 1.54 0.00 3.38 11.17%
EPS -5.00 -0.24 -1.14 -1.06 -0.92 0.00 -0.78 41.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3087 0.0353 0.0472 0.06 0.0708 0.00 0.0806 28.59%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 CAGR
RPS 5.84 4.82 5.90 10.08 8.52 0.00 6.13 -0.90%
EPS -4.91 -2.40 -8.39 -5.90 -4.40 0.00 -1.40 26.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3031 0.3407 0.3497 0.3638 0.392 0.00 0.1464 14.60%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 29/06/18 -
Price 0.15 0.01 0.025 0.04 0.02 0.045 0.07 -
P/RPS 2.52 2.00 3.14 2.41 1.30 0.00 2.07 3.75%
P/EPS -3.00 -4.02 -2.21 -4.11 -2.52 0.00 -9.06 -18.69%
EY -33.33 -24.87 -45.27 -24.34 -39.74 0.00 -11.04 22.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.28 0.53 0.67 0.28 0.00 0.87 -10.19%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 30/06/18 CAGR
Date 22/12/23 23/12/22 28/12/21 28/12/20 27/12/19 - 27/08/18 -
Price 0.135 0.15 0.02 0.045 0.02 0.00 0.065 -
P/RPS 2.27 30.01 2.51 2.71 1.30 0.00 1.92 3.18%
P/EPS -2.70 -60.31 -1.77 -4.62 -2.52 0.00 -8.41 -19.16%
EY -37.03 -1.66 -56.59 -21.63 -39.74 0.00 -11.89 23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 4.25 0.42 0.75 0.28 0.00 0.81 -10.79%

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