Highlights

[MNC] YoY 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?  YoY % Horiz. %

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%
  YoY % -8.62% 0.00% 0.00% -36.67% -4.50% 101.68% -
  Horiz. % 154.12% 168.66% 0.00% 121.98% 192.60% 201.68% 100.00%
PBT -13,016 -3,744 0 1,160 912 1,940 -1,192 45.80%
  YoY % -247.65% 0.00% 0.00% 27.19% -52.99% 262.75% -
  Horiz. % 1,091.95% 314.09% -0.00% -97.32% -76.51% -162.75% 100.00%
Tax -828 -256 0 -392 -468 4 4 -
  YoY % -223.44% 0.00% 0.00% 16.24% -11,800.00% 0.00% -
  Horiz. % -20,700.00% -6,400.00% 0.00% -9,800.00% -11,700.00% 100.00% 100.00%
NP -13,844 -4,000 0 768 444 1,944 -1,188 47.30%
  YoY % -246.10% 0.00% 0.00% 72.97% -77.16% 263.64% -
  Horiz. % 1,165.32% 336.70% -0.00% -64.65% -37.37% -163.64% 100.00%
NP to SH -13,844 -4,000 0 768 444 1,944 -1,188 47.30%
  YoY % -246.10% 0.00% 0.00% 72.97% -77.16% 263.64% -
  Horiz. % 1,165.32% 336.70% -0.00% -64.65% -37.37% -163.64% 100.00%
Tax Rate - % - % - % 33.79 % 51.32 % -0.21 % - % -
  YoY % 0.00% 0.00% 0.00% -34.16% 24,538.10% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -16,090.48% -24,438.10% 100.00% -
Total Cost 31,432 23,248 0 13,152 21,536 21,072 12,600 15.51%
  YoY % 35.20% 0.00% 0.00% -38.93% 2.20% 67.24% -
  Horiz. % 249.46% 184.51% 0.00% 104.38% 170.92% 167.24% 100.00%
Net Worth 76,802 36,692 - 12,371 4,977 6,022 5,585 51.20%
  YoY % 109.32% 0.00% 0.00% 148.56% -17.35% 7.83% -
  Horiz. % 1,375.03% 656.91% 0.00% 221.50% 89.11% 107.83% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
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 - 12,371 4,977 6,022 5,585 51.20%
  YoY % 109.32% 0.00% 0.00% 148.56% -17.35% 7.83% -
  Horiz. % 1,375.03% 656.91% 0.00% 221.50% 89.11% 107.83% 100.00%
NOSH 1,146,310 478,383 431,053 136,404 91,666 95,294 95,806 47.92%
  YoY % 139.62% 10.98% 216.01% 48.80% -3.81% -0.53% -
  Horiz. % 1,196.49% 499.32% 449.92% 142.37% 95.68% 99.47% 100.00%
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 % - % 5.52 % 2.02 % 8.45 % -10.41 % 37.59%
  YoY % -278.78% 0.00% 0.00% 173.27% -76.09% 181.17% -
  Horiz. % 756.10% 199.62% 0.00% -53.03% -19.40% -81.17% 100.00%
ROE -18.03 % -10.90 % - % 6.21 % 8.92 % 32.28 % -21.27 % -2.57%
  YoY % -65.41% 0.00% 0.00% -30.38% -72.37% 251.76% -
  Horiz. % 84.77% 51.25% 0.00% -29.20% -41.94% -151.76% 100.00%
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 - 10.20 23.98 24.15 11.91 -27.65%
  YoY % -61.94% 0.00% 0.00% -57.46% -0.70% 102.77% -
  Horiz. % 12.85% 33.75% 0.00% 85.64% 201.34% 202.77% 100.00%
EPS -1.20 -0.84 0.00 0.56 0.48 2.04 -1.24 -0.52%
  YoY % -42.86% 0.00% 0.00% 16.67% -76.47% 264.52% -
  Horiz. % 96.77% 67.74% -0.00% -45.16% -38.71% -164.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0670 0.0767 - 0.0907 0.0543 0.0632 0.0583 2.22%
  YoY % -12.65% 0.00% 0.00% 67.03% -14.08% 8.40% -
  Horiz. % 114.92% 131.56% 0.00% 155.57% 93.14% 108.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1.00 1.09 - 0.79 1.25 1.31 0.65 7.03%
  YoY % -8.26% 0.00% 0.00% -36.80% -4.58% 101.54% -
  Horiz. % 153.85% 167.69% 0.00% 121.54% 192.31% 201.54% 100.00%
EPS -0.79 -0.23 0.00 0.04 0.03 0.11 -0.07 46.56%
  YoY % -243.48% 0.00% 0.00% 33.33% -72.73% 257.14% -
  Horiz. % 1,128.57% 328.57% -0.00% -57.14% -42.86% -157.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0437 0.0209 - 0.0070 0.0028 0.0034 0.0032 51.04%
  YoY % 109.09% 0.00% 0.00% 150.00% -17.65% 6.25% -
  Horiz. % 1,365.62% 653.12% 0.00% 218.75% 87.50% 106.25% 100.00%
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 0.0550 0.0600 0.0700 0.0650 0.2300 0.2900 0.3800 -
P/RPS 3.58 1.49 0.00 0.64 0.96 1.20 3.19 1.84%
  YoY % 140.27% 0.00% 0.00% -33.33% -20.00% -62.38% -
  Horiz. % 112.23% 46.71% 0.00% 20.06% 30.09% 37.62% 100.00%
P/EPS -4.55 -7.18 0.00 11.54 47.48 14.22 -30.65 -25.98%
  YoY % 36.63% 0.00% 0.00% -75.70% 233.90% 146.39% -
  Horiz. % 14.85% 23.43% -0.00% -37.65% -154.91% -46.39% 100.00%
EY -21.96 -13.94 0.00 8.66 2.11 7.03 -3.26 35.10%
  YoY % -57.53% 0.00% 0.00% 310.43% -69.99% 315.64% -
  Horiz. % 673.62% 427.61% -0.00% -265.64% -64.72% -215.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.82 0.78 0.00 0.72 4.24 4.59 6.52 -27.89%
  YoY % 5.13% 0.00% 0.00% -83.02% -7.63% -29.60% -
  Horiz. % 12.58% 11.96% 0.00% 11.04% 65.03% 70.40% 100.00%
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 0.0450 0.1150 0.0000 0.0700 0.2300 0.2700 0.3050 -
P/RPS 2.93 2.86 0.00 0.69 0.96 1.12 2.56 2.15%
  YoY % 2.45% 0.00% 0.00% -28.12% -14.29% -56.25% -
  Horiz. % 114.45% 111.72% 0.00% 26.95% 37.50% 43.75% 100.00%
P/EPS -3.73 -13.75 0.00 12.43 47.48 13.24 -24.60 -25.74%
  YoY % 72.87% 0.00% 0.00% -73.82% 258.61% 153.82% -
  Horiz. % 15.16% 55.89% -0.00% -50.53% -193.01% -53.82% 100.00%
EY -26.84 -7.27 0.00 8.04 2.11 7.56 -4.07 34.65%
  YoY % -269.19% 0.00% 0.00% 281.04% -72.09% 285.75% -
  Horiz. % 659.46% 178.62% -0.00% -197.54% -51.84% -185.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.67 1.50 0.00 0.77 4.24 4.27 5.23 -27.68%
  YoY % -55.33% 0.00% 0.00% -81.84% -0.70% -18.36% -
  Horiz. % 12.81% 28.68% 0.00% 14.72% 81.07% 81.64% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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