Highlights

[MNC] YoY Cumulative Quarter Result on 2019-10-31 [#2]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 27-Dec-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Oct-2019  [#2]
Profit Trend QoQ -     -422.30%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 11,963 10,110 0 7,279 7,829 9,048 10,591 2.31%
  YoY % 18.33% 0.00% 0.00% -7.03% -13.47% -14.57% -
  Horiz. % 112.95% 95.46% 0.00% 68.73% 73.92% 85.43% 100.00%
PBT -6,657 -5,116 0 -1,557 -82 319 710 -
  YoY % -30.12% 0.00% 0.00% -1,798.78% -125.71% -55.07% -
  Horiz. % -937.61% -720.56% 0.00% -219.30% -11.55% 44.93% 100.00%
Tax -349 -107 0 -109 -177 -196 -1 199.20%
  YoY % -226.17% 0.00% 0.00% 38.42% 9.69% -19,500.00% -
  Horiz. % 34,900.00% 10,700.00% -0.00% 10,900.00% 17,700.00% 19,600.00% 100.00%
NP -7,006 -5,223 0 -1,666 -259 123 709 -
  YoY % -34.14% 0.00% 0.00% -543.24% -310.57% -82.65% -
  Horiz. % -988.15% -736.67% 0.00% -234.98% -36.53% 17.35% 100.00%
NP to SH -7,006 -5,223 0 -1,666 -259 123 709 -
  YoY % -34.14% 0.00% 0.00% -543.24% -310.57% -82.65% -
  Horiz. % -988.15% -736.67% 0.00% -234.98% -36.53% 17.35% 100.00%
Tax Rate - % - % - % - % - % 61.44 % 0.14 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 43,785.71% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 43,885.71% 100.00%
Total Cost 18,969 15,333 0 8,945 8,088 8,925 9,882 12.98%
  YoY % 23.71% 0.00% 0.00% 10.60% -9.38% -9.68% -
  Horiz. % 191.96% 155.16% 0.00% 90.52% 81.85% 90.32% 100.00%
Net Worth 86,359 93,056 - 34,742 38,084 6,180 6,154 63.95%
  YoY % -7.20% 0.00% 0.00% -8.77% 516.16% 0.44% -
  Horiz. % 1,403.29% 1,512.09% 0.00% 564.55% 618.84% 100.44% 100.00%
Dividend
31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 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
31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 86,359 93,056 - 34,742 38,084 6,180 6,154 63.95%
  YoY % -7.20% 0.00% 0.00% -8.77% 516.16% 0.44% -
  Horiz. % 1,403.29% 1,512.09% 0.00% 564.55% 618.84% 100.44% 100.00%
NOSH 1,439,331 1,314,352 431,053 431,053 385,858 95,384 94,533 66.48%
  YoY % 9.51% 204.92% 0.00% 11.71% 304.53% 0.90% -
  Horiz. % 1,522.56% 1,390.36% 455.98% 455.98% 408.17% 100.90% 100.00%
Ratio Analysis
31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -58.56 % -51.66 % - % -22.89 % -3.31 % 1.36 % 6.69 % -
  YoY % -13.36% 0.00% 0.00% -591.54% -343.38% -79.67% -
  Horiz. % -875.34% -772.20% 0.00% -342.15% -49.48% 20.33% 100.00%
ROE -8.11 % -5.61 % - % -4.80 % -0.68 % 1.99 % 11.52 % -
  YoY % -44.56% 0.00% 0.00% -605.88% -134.17% -82.73% -
  Horiz. % -70.40% -48.70% 0.00% -41.67% -5.90% 17.27% 100.00%
Per Share
31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 0.83 0.77 - 1.69 2.03 9.49 11.20 -38.56%
  YoY % 7.79% 0.00% 0.00% -16.75% -78.61% -15.27% -
  Horiz. % 7.41% 6.88% 0.00% 15.09% 18.12% 84.73% 100.00%
EPS -0.53 -0.46 0.00 -0.39 -0.07 0.13 0.75 -
  YoY % -15.22% 0.00% 0.00% -457.14% -153.85% -82.67% -
  Horiz. % -70.67% -61.33% 0.00% -52.00% -9.33% 17.33% 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 0.0600 0.0708 - 0.0806 0.0987 0.0648 0.0651 -1.52%
  YoY % -15.25% 0.00% 0.00% -18.34% 52.31% -0.46% -
  Horiz. % 92.17% 108.76% 0.00% 123.81% 151.61% 99.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 0.68 0.57 - 0.41 0.45 0.51 0.60 2.37%
  YoY % 19.30% 0.00% 0.00% -8.89% -11.76% -15.00% -
  Horiz. % 113.33% 95.00% 0.00% 68.33% 75.00% 85.00% 100.00%
EPS -0.40 -0.30 0.00 -0.09 -0.01 0.01 0.04 -
  YoY % -33.33% 0.00% 0.00% -800.00% -200.00% -75.00% -
  Horiz. % -1,000.00% -750.00% 0.00% -225.00% -25.00% 25.00% 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 0.0491 0.0529 - 0.0198 0.0217 0.0035 0.0035 63.94%
  YoY % -7.18% 0.00% 0.00% -8.76% 520.00% 0.00% -
  Horiz. % 1,402.86% 1,511.43% 0.00% 565.71% 620.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/10/20 31/10/19 31/10/18 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.0400 0.0200 0.0450 0.0700 0.0750 0.2100 0.2850 -
P/RPS 4.81 2.60 0.00 4.15 3.70 2.21 2.54 12.70%
  YoY % 85.00% 0.00% 0.00% 12.16% 67.42% -12.99% -
  Horiz. % 189.37% 102.36% 0.00% 163.39% 145.67% 87.01% 100.00%
P/EPS -8.22 -5.03 0.00 -18.11 -111.73 162.85 38.00 -
  YoY % -63.42% 0.00% 0.00% 83.79% -168.61% 328.55% -
  Horiz. % -21.63% -13.24% 0.00% -47.66% -294.03% 428.55% 100.00%
EY -12.17 -19.87 0.00 -5.52 -0.89 0.61 2.63 -
  YoY % 38.75% 0.00% 0.00% -520.22% -245.90% -76.81% -
  Horiz. % -462.74% -755.51% 0.00% -209.89% -33.84% 23.19% 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 0.28 0.00 0.87 0.76 3.24 4.38 -29.63%
  YoY % 139.29% 0.00% 0.00% 14.47% -76.54% -26.03% -
  Horiz. % 15.30% 6.39% 0.00% 19.86% 17.35% 73.97% 100.00%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/12/20 27/12/19 - 27/08/18 23/08/17 25/08/16 28/08/15 -
Price 0.0450 0.0200 0.0000 0.0650 0.0750 0.2300 0.2100 -
P/RPS 5.41 2.60 0.00 3.85 3.70 2.42 1.87 22.00%
  YoY % 108.08% 0.00% 0.00% 4.05% 52.89% 29.41% -
  Horiz. % 289.30% 139.04% 0.00% 205.88% 197.86% 129.41% 100.00%
P/EPS -9.24 -5.03 0.00 -16.82 -111.73 178.36 28.00 -
  YoY % -83.70% 0.00% 0.00% 84.95% -162.64% 537.00% -
  Horiz. % -33.00% -17.96% 0.00% -60.07% -399.04% 637.00% 100.00%
EY -10.82 -19.87 0.00 -5.95 -0.89 0.56 3.57 -
  YoY % 45.55% 0.00% 0.00% -568.54% -258.93% -84.31% -
  Horiz. % -303.08% -556.58% 0.00% -166.67% -24.93% 15.69% 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 0.75 0.28 0.00 0.81 0.76 3.55 3.23 -23.91%
  YoY % 167.86% 0.00% 0.00% 6.58% -78.59% 9.91% -
  Horiz. % 23.22% 8.67% 0.00% 25.08% 23.53% 109.91% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

196  291  551  1272 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.805-0.005 
 KNM 0.25+0.02 
 IMPIANA 0.085+0.01 
 SKPRES-WB 0.26-0.015 
 VS-WB 0.580.00 
 TFP 0.110.00 
 VIS 1.61+0.24 
 MINETEC-PR 0.0050.00 
 SERBADK 0.335+0.005 
 DESTINI 0.26+0.01 
PARTNERS & BROKERS