Highlights

[MNC] YoY Quarter Result on 2021-01-31 [#3]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 30-Apr-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2021
Quarter 31-Jan-2021  [#3]
Profit Trend QoQ -     4.06%    YoY -     -495.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 5,219 5,685 0 3,650 4,894 5,461 3,879 4.12%
  YoY % -8.20% 0.00% 0.00% -25.42% -10.38% 40.78% -
  Horiz. % 134.54% 146.56% 0.00% 94.10% 126.17% 140.78% 100.00%
PBT -3,191 1,000 0 227 489 81 -115 57.24%
  YoY % -419.10% 0.00% 0.00% -53.58% 503.70% 170.43% -
  Horiz. % 2,774.78% -869.57% -0.00% -197.39% -425.22% -70.43% 100.00%
Tax -210 -139 0 -1 -331 -5 0 -
  YoY % -51.08% 0.00% 0.00% 99.70% -6,520.00% 0.00% -
  Horiz. % 4,200.00% 2,780.00% -0.00% 20.00% 6,620.00% 100.00% -
NP -3,401 861 0 226 158 76 -115 58.61%
  YoY % -495.01% 0.00% 0.00% 43.04% 107.89% 166.09% -
  Horiz. % 2,957.39% -748.70% -0.00% -196.52% -137.39% -66.09% 100.00%
NP to SH -3,401 861 0 226 158 76 -115 58.61%
  YoY % -495.01% 0.00% 0.00% 43.04% 107.89% 166.09% -
  Horiz. % 2,957.39% -748.70% -0.00% -196.52% -137.39% -66.09% 100.00%
Tax Rate - % 13.90 % - % 0.44 % 67.69 % 6.17 % - % -
  YoY % 0.00% 0.00% 0.00% -99.35% 997.08% 0.00% -
  Horiz. % 0.00% 225.28% 0.00% 7.13% 1,097.08% 100.00% -
Total Cost 8,620 4,824 0 3,424 4,736 5,385 3,994 11.05%
  YoY % 78.69% 0.00% 0.00% -27.70% -12.05% 34.83% -
  Horiz. % 215.82% 120.78% 0.00% 85.73% 118.58% 134.83% 100.00%
Net Worth 94,150 80,502 - 6,348 6,189 5,529 4,916 49.49%
  YoY % 16.95% 0.00% 0.00% 2.56% 11.95% 12.46% -
  Horiz. % 1,915.08% 1,637.48% 0.00% 129.14% 125.91% 112.46% 100.00%
Dividend
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 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
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 94,150 80,502 - 6,348 6,189 5,529 4,916 49.49%
  YoY % 16.95% 0.00% 0.00% 2.56% 11.95% 12.46% -
  Horiz. % 1,915.08% 1,637.48% 0.00% 129.14% 125.91% 112.46% 100.00%
NOSH 1,730,703 1,138,650 429,688 94,474 92,941 95,000 95,833 48.31%
  YoY % 52.00% 164.99% 354.82% 1.65% -2.17% -0.87% -
  Horiz. % 1,805.95% 1,188.16% 448.37% 98.58% 96.98% 99.13% 100.00%
Ratio Analysis
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -65.17 % 15.15 % - % 6.19 % 3.23 % 1.39 % -2.96 % 52.36%
  YoY % -530.16% 0.00% 0.00% 91.64% 132.37% 146.96% -
  Horiz. % 2,201.69% -511.82% 0.00% -209.12% -109.12% -46.96% 100.00%
ROE -3.61 % 1.07 % - % 3.56 % 2.55 % 1.37 % -2.34 % 6.08%
  YoY % -437.38% 0.00% 0.00% 39.61% 86.13% 158.55% -
  Horiz. % 154.27% -45.73% 0.00% -152.14% -108.97% -58.55% 100.00%
Per Share
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.30 0.50 - 3.86 5.27 5.75 4.05 -29.85%
  YoY % -40.00% 0.00% 0.00% -26.76% -8.35% 41.98% -
  Horiz. % 7.41% 12.35% 0.00% 95.31% 130.12% 141.98% 100.00%
EPS -0.20 0.08 0.00 0.24 0.17 0.08 -0.12 7.20%
  YoY % -350.00% 0.00% 0.00% 41.18% 112.50% 166.67% -
  Horiz. % 166.67% -66.67% -0.00% -200.00% -141.67% -66.67% 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 0.0544 0.0707 - 0.0672 0.0666 0.0582 0.0513 0.80%
  YoY % -23.06% 0.00% 0.00% 0.90% 14.43% 13.45% -
  Horiz. % 106.04% 137.82% 0.00% 130.99% 129.82% 113.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.30 0.32 - 0.21 0.28 0.31 0.22 4.31%
  YoY % -6.25% 0.00% 0.00% -25.00% -9.68% 40.91% -
  Horiz. % 136.36% 145.45% 0.00% 95.45% 127.27% 140.91% 100.00%
EPS -0.19 0.05 0.00 0.01 0.01 0.00 -0.01 49.33%
  YoY % -480.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,900.00% -500.00% -0.00% -100.00% -100.00% -0.00% 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 0.0535 0.0458 - 0.0036 0.0035 0.0031 0.0028 49.45%
  YoY % 16.81% 0.00% 0.00% 2.86% 12.90% 10.71% -
  Horiz. % 1,910.71% 1,635.71% 0.00% 128.57% 125.00% 110.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.0450 0.0200 0.0450 0.1650 0.1800 0.2650 0.2550 -
P/RPS 14.92 4.01 0.00 4.27 3.42 4.61 6.30 12.46%
  YoY % 272.07% 0.00% 0.00% 24.85% -25.81% -26.83% -
  Horiz. % 236.83% 63.65% 0.00% 67.78% 54.29% 73.17% 100.00%
P/EPS -22.90 26.45 0.00 68.97 105.88 331.25 -212.50 -26.17%
  YoY % -186.58% 0.00% 0.00% -34.86% -68.04% 255.88% -
  Horiz. % 10.78% -12.45% -0.00% -32.46% -49.83% -155.88% 100.00%
EY -4.37 3.78 0.00 1.45 0.94 0.30 -0.47 35.48%
  YoY % -215.61% 0.00% 0.00% 54.26% 213.33% 163.83% -
  Horiz. % 929.79% -804.26% -0.00% -308.51% -200.00% -63.83% 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 0.83 0.28 0.00 2.46 2.70 4.55 4.97 -21.63%
  YoY % 196.43% 0.00% 0.00% -8.89% -40.66% -8.45% -
  Horiz. % 16.70% 5.63% 0.00% 49.50% 54.33% 91.55% 100.00%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/04/21 27/03/20 - 28/11/16 30/11/15 19/11/14 14/11/13 -
Price 0.0450 0.0150 0.0000 0.0700 0.2350 0.2550 0.3100 -
P/RPS 14.92 3.00 0.00 1.81 4.46 4.44 7.66 9.50%
  YoY % 397.33% 0.00% 0.00% -59.42% 0.45% -42.04% -
  Horiz. % 194.78% 39.16% 0.00% 23.63% 58.22% 57.96% 100.00%
P/EPS -22.90 19.84 0.00 29.26 138.24 318.75 -258.33 -28.11%
  YoY % -215.42% 0.00% 0.00% -78.83% -56.63% 223.39% -
  Horiz. % 8.86% -7.68% -0.00% -11.33% -53.51% -123.39% 100.00%
EY -4.37 5.04 0.00 3.42 0.72 0.31 -0.39 38.97%
  YoY % -186.71% 0.00% 0.00% 375.00% 132.26% 179.49% -
  Horiz. % 1,120.51% -1,292.31% -0.00% -876.92% -184.62% -79.49% 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 0.83 0.21 0.00 1.04 3.53 4.38 6.04 -23.69%
  YoY % 295.24% 0.00% 0.00% -70.54% -19.41% -27.48% -
  Horiz. % 13.74% 3.48% 0.00% 17.22% 58.44% 72.52% 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
 
 

431  538  571 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.09-0.01 
 MAYBULK 0.82+0.095 
 DATAPRP 1.96+0.01 
 TANCO 0.10+0.01 
 SUPERMX 4.87-0.70 
 CMSB 1.70-0.33 
 MINHO-WC 0.105+0.035 
 SAUDEE 0.22+0.025 
 SEDANIA 0.3050.00 
 LIONIND 0.935+0.01 

FEATURED POSTS

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