Highlights

[MNC] QoQ Annualized Quarter Result on 2020-07-31 [#1]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 25-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2021
Quarter 31-Jul-2020  [#1]
Profit Trend QoQ -     -210.89%    YoY -     -246.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 22,909 23,926 17,588 20,056 21,060 20,220 19,248 12.25%
  QoQ % -4.25% 36.04% -12.31% -4.77% 4.15% 5.05% -
  Horiz. % 119.02% 124.30% 91.38% 104.20% 109.41% 105.05% 100.00%
PBT -13,130 -13,314 -13,016 -3,865 -5,488 -10,232 -3,744 129.96%
  QoQ % 1.38% -2.29% -236.77% 29.57% 46.36% -173.29% -
  Horiz. % 350.71% 355.61% 347.65% 103.23% 146.58% 273.29% 100.00%
Tax -745 -698 -828 -588 -328 -214 -256 103.24%
  QoQ % -6.78% 15.70% -40.82% -79.27% -53.27% 16.41% -
  Horiz. % 291.15% 272.66% 323.44% 229.69% 128.12% 83.59% 100.00%
NP -13,876 -14,012 -13,844 -4,453 -5,816 -10,446 -4,000 128.30%
  QoQ % 0.97% -1.21% -210.89% 23.44% 44.32% -161.15% -
  Horiz. % 346.90% 350.30% 346.10% 111.33% 145.40% 261.15% 100.00%
NP to SH -13,876 -14,012 -13,844 -4,453 -5,816 -10,446 -4,000 128.30%
  QoQ % 0.97% -1.21% -210.89% 23.44% 44.32% -161.15% -
  Horiz. % 346.90% 350.30% 346.10% 111.33% 145.40% 261.15% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 36,785 37,938 31,432 24,509 26,876 30,666 23,248 35.60%
  QoQ % -3.04% 20.70% 28.25% -8.81% -12.36% 31.91% -
  Horiz. % 158.23% 163.19% 135.20% 105.42% 115.61% 131.91% 100.00%
Net Worth 94,150 86,359 76,802 75,407 80,502 93,056 36,692 86.89%
  QoQ % 9.02% 12.44% 1.85% -6.33% -13.49% 153.61% -
  Horiz. % 256.60% 235.36% 209.32% 205.51% 219.40% 253.61% 100.00%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 94,150 86,359 76,802 75,407 80,502 93,056 36,692 86.89%
  QoQ % 9.02% 12.44% 1.85% -6.33% -13.49% 153.61% -
  Horiz. % 256.60% 235.36% 209.32% 205.51% 219.40% 253.61% 100.00%
NOSH 1,730,703 1,439,331 1,146,310 1,072,654 1,138,650 1,314,352 478,383 134.75%
  QoQ % 20.24% 25.56% 6.87% -5.80% -13.37% 174.75% -
  Horiz. % 361.78% 300.87% 239.62% 224.22% 238.02% 274.75% 100.00%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin -60.57 % -58.56 % -78.71 % -22.20 % -27.62 % -51.66 % -20.78 % 103.39%
  QoQ % -3.43% 25.60% -254.55% 19.62% 46.54% -148.60% -
  Horiz. % 291.48% 281.81% 378.78% 106.83% 132.92% 248.60% 100.00%
ROE -14.74 % -16.23 % -18.03 % -5.91 % -7.22 % -11.23 % -10.90 % 22.18%
  QoQ % 9.18% 9.98% -205.08% 18.14% 35.71% -3.03% -
  Horiz. % 135.23% 148.90% 165.41% 54.22% 66.24% 103.03% 100.00%
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 1.32 1.66 1.53 1.87 1.85 1.54 4.02 -52.24%
  QoQ % -20.48% 8.50% -18.18% 1.08% 20.13% -61.69% -
  Horiz. % 32.84% 41.29% 38.06% 46.52% 46.02% 38.31% 100.00%
EPS -0.80 -1.06 -1.20 -0.52 -0.51 -0.92 -0.84 -3.19%
  QoQ % 24.53% 11.67% -130.77% -1.96% 44.57% -9.52% -
  Horiz. % 95.24% 126.19% 142.86% 61.90% 60.71% 109.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0544 0.0600 0.0670 0.0703 0.0707 0.0708 0.0767 -20.39%
  QoQ % -9.33% -10.45% -4.69% -0.57% -0.14% -7.69% -
  Horiz. % 70.93% 78.23% 87.35% 91.66% 92.18% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 1.30 1.36 1.00 1.14 1.20 1.15 1.09 12.40%
  QoQ % -4.41% 36.00% -12.28% -5.00% 4.35% 5.50% -
  Horiz. % 119.27% 124.77% 91.74% 104.59% 110.09% 105.50% 100.00%
EPS -0.79 -0.80 -0.79 -0.25 -0.33 -0.59 -0.23 126.80%
  QoQ % 1.25% -1.27% -216.00% 24.24% 44.07% -156.52% -
  Horiz. % 343.48% 347.83% 343.48% 108.70% 143.48% 256.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0535 0.0491 0.0437 0.0429 0.0458 0.0529 0.0209 86.60%
  QoQ % 8.96% 12.36% 1.86% -6.33% -13.42% 153.11% -
  Horiz. % 255.98% 234.93% 209.09% 205.26% 219.14% 253.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 0.0450 0.0400 0.0550 0.0200 0.0200 0.0200 0.0600 -
P/RPS 3.40 2.41 3.58 1.07 1.08 1.30 1.49 72.89%
  QoQ % 41.08% -32.68% 234.58% -0.93% -16.92% -12.75% -
  Horiz. % 228.19% 161.74% 240.27% 71.81% 72.48% 87.25% 100.00%
P/EPS -5.61 -4.11 -4.55 -4.82 -3.92 -2.52 -7.18 -15.10%
  QoQ % -36.50% 9.67% 5.60% -22.96% -55.56% 64.90% -
  Horiz. % 78.13% 57.24% 63.37% 67.13% 54.60% 35.10% 100.00%
EY -17.82 -24.34 -21.96 -20.76 -25.54 -39.74 -13.94 17.70%
  QoQ % 26.79% -10.84% -5.78% 18.72% 35.73% -185.08% -
  Horiz. % 127.83% 174.61% 157.53% 148.92% 183.21% 285.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 0.67 0.82 0.28 0.28 0.28 0.78 4.21%
  QoQ % 23.88% -18.29% 192.86% 0.00% 0.00% -64.10% -
  Horiz. % 106.41% 85.90% 105.13% 35.90% 35.90% 35.90% 100.00%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 30/04/21 28/12/20 25/09/20 30/06/20 27/03/20 27/12/19 20/09/19 -
Price 0.0450 0.0450 0.0450 0.0400 0.0150 0.0200 0.1150 -
P/RPS 3.40 2.71 2.93 2.14 0.81 1.30 2.86 12.16%
  QoQ % 25.46% -7.51% 36.92% 164.20% -37.69% -54.55% -
  Horiz. % 118.88% 94.76% 102.45% 74.83% 28.32% 45.45% 100.00%
P/EPS -5.61 -4.62 -3.73 -9.64 -2.94 -2.52 -13.75 -44.84%
  QoQ % -21.43% -23.86% 61.31% -227.89% -16.67% 81.67% -
  Horiz. % 40.80% 33.60% 27.13% 70.11% 21.38% 18.33% 100.00%
EY -17.82 -21.63 -26.84 -10.38 -34.05 -39.74 -7.27 81.30%
  QoQ % 17.61% 19.41% -158.57% 69.52% 14.32% -446.63% -
  Horiz. % 245.12% 297.52% 369.19% 142.78% 468.36% 546.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 0.75 0.67 0.57 0.21 0.28 1.50 -32.48%
  QoQ % 10.67% 11.94% 17.54% 171.43% -25.00% -81.33% -
  Horiz. % 55.33% 50.00% 44.67% 38.00% 14.00% 18.67% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2564 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.400.00 
 UCREST 0.340.00 
 PUC 0.1550.00 
 WILLOW 0.440.00 
 IRIS 0.2350.00 
 3A 0.8150.00 
 M3TECH 0.070.00 
 LAMBO 0.2750.00 
 NETX 0.0850.00 
 GHLSYS 1.820.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS