Highlights

[MNC] YoY TTM Result on 2018-07-31 [#1]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 20-Sep-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Jul-2018  [#1]
Profit Trend QoQ -     18.41%    YoY -     -516.50%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 19,956 19,642 21,312 7,279 15,131 19,999 21,597 -1.24%
  YoY % 1.60% -7.84% 192.79% -51.89% -24.34% -7.40% -
  Horiz. % 92.40% 90.95% 98.68% 33.70% 70.06% 92.60% 100.00%
PBT -20,422 -6,055 -2,252 -1,557 835 1,614 439 -
  YoY % -237.27% -168.87% -44.64% -286.47% -48.27% 267.65% -
  Horiz. % -4,651.94% -1,379.27% -512.98% -354.67% 190.21% 367.65% 100.00%
Tax -487 -730 -160 -109 -435 -2,378 -5 105.90%
  YoY % 33.29% -356.25% -46.79% 74.94% 81.71% -47,460.00% -
  Horiz. % 9,740.00% 14,600.00% 3,200.00% 2,180.00% 8,700.00% 47,560.00% 100.00%
NP -20,909 -6,785 -2,412 -1,666 400 -764 434 -
  YoY % -208.17% -181.30% -44.78% -516.50% 152.36% -276.04% -
  Horiz. % -4,817.74% -1,563.36% -555.76% -383.87% 92.17% -176.04% 100.00%
NP to SH -20,909 -6,785 -2,412 -1,666 400 -764 434 -
  YoY % -208.17% -181.30% -44.78% -516.50% 152.36% -276.04% -
  Horiz. % -4,817.74% -1,563.36% -555.76% -383.87% 92.17% -176.04% 100.00%
Tax Rate - % - % - % - % 52.10 % 147.34 % 1.14 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -64.64% 12,824.56% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 4,570.18% 12,924.56% 100.00%
Total Cost 40,865 26,427 23,724 8,945 14,731 20,763 21,163 10.94%
  YoY % 54.63% 11.39% 165.22% -39.28% -29.05% -1.89% -
  Horiz. % 193.10% 124.87% 112.10% 42.27% 69.61% 98.11% 100.00%
Net Worth 86,357 76,802 36,692 - 12,371 4,977 6,022 52.20%
  YoY % 12.44% 109.32% 0.00% 0.00% 148.56% -17.35% -
  Horiz. % 1,433.89% 1,275.25% 609.24% 0.00% 205.42% 82.65% 100.00%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 86,357 76,802 36,692 - 12,371 4,977 6,022 52.20%
  YoY % 12.44% 109.32% 0.00% 0.00% 148.56% -17.35% -
  Horiz. % 1,433.89% 1,275.25% 609.24% 0.00% 205.42% 82.65% 100.00%
NOSH 1,758,807 1,146,310 478,383 431,053 136,404 91,666 95,294 58.39%
  YoY % 53.43% 139.62% 10.98% 216.01% 48.80% -3.81% -
  Horiz. % 1,845.66% 1,202.92% 502.01% 452.34% 143.14% 96.19% 100.00%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -104.78 % -34.54 % -11.32 % -22.89 % 2.64 % -3.82 % 2.01 % -
  YoY % -203.36% -205.12% 50.55% -967.05% 169.11% -290.05% -
  Horiz. % -5,212.94% -1,718.41% -563.18% -1,138.81% 131.34% -190.05% 100.00%
ROE -24.21 % -8.83 % -6.57 % - % 3.23 % -15.35 % 7.21 % -
  YoY % -174.18% -34.40% 0.00% 0.00% 121.04% -312.90% -
  Horiz. % -335.78% -122.47% -91.12% 0.00% 44.80% -212.90% 100.00%
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.13 1.71 4.46 1.69 11.09 21.82 22.66 -37.68%
  YoY % -33.92% -61.66% 163.91% -84.76% -49.18% -3.71% -
  Horiz. % 4.99% 7.55% 19.68% 7.46% 48.94% 96.29% 100.00%
EPS -1.19 -0.59 -0.50 -0.39 0.29 -0.83 0.46 -
  YoY % -101.69% -18.00% -28.21% -234.48% 134.94% -280.43% -
  Horiz. % -258.70% -128.26% -108.70% -84.78% 63.04% -180.43% 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 0.0670 0.0767 - 0.0907 0.0543 0.0632 -3.90%
  YoY % -26.72% -12.65% 0.00% 0.00% 67.03% -14.08% -
  Horiz. % 77.69% 106.01% 121.36% 0.00% 143.51% 85.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807
31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.13 1.12 1.21 0.41 0.86 1.14 1.23 -1.33%
  YoY % 0.89% -7.44% 195.12% -52.33% -24.56% -7.32% -
  Horiz. % 91.87% 91.06% 98.37% 33.33% 69.92% 92.68% 100.00%
EPS -1.19 -0.39 -0.14 -0.09 0.02 -0.04 0.02 -
  YoY % -205.13% -178.57% -55.56% -550.00% 150.00% -300.00% -
  Horiz. % -5,950.00% -1,950.00% -700.00% -450.00% 100.00% -200.00% 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 0.0437 0.0209 - 0.0070 0.0028 0.0034 52.37%
  YoY % 12.36% 109.09% 0.00% 0.00% 150.00% -17.65% -
  Horiz. % 1,444.12% 1,285.29% 614.71% 0.00% 205.88% 82.35% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 -
Price 0.0350 0.0550 0.0600 0.0700 0.0650 0.2300 0.2900 -
P/RPS 3.08 3.21 1.35 4.15 0.59 1.05 1.28 14.86%
  YoY % -4.05% 137.78% -67.47% 603.39% -43.81% -17.97% -
  Horiz. % 240.62% 250.78% 105.47% 324.22% 46.09% 82.03% 100.00%
P/EPS -2.94 -9.29 -11.90 -18.11 22.17 -27.60 63.68 -
  YoY % 68.35% 21.93% 34.29% -181.69% 180.33% -143.34% -
  Horiz. % -4.62% -14.59% -18.69% -28.44% 34.81% -43.34% 100.00%
EY -33.97 -10.76 -8.40 -5.52 4.51 -3.62 1.57 -
  YoY % -215.71% -28.10% -52.17% -222.39% 224.59% -330.57% -
  Horiz. % -2,163.69% -685.35% -535.03% -351.59% 287.26% -230.57% 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 0.71 0.82 0.78 0.00 0.72 4.24 4.59 -25.50%
  YoY % -13.41% 5.13% 0.00% 0.00% -83.02% -7.63% -
  Horiz. % 15.47% 17.86% 16.99% 0.00% 15.69% 92.37% 100.00%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 CAGR
Date 29/09/21 25/09/20 20/09/19 - 29/05/17 26/05/16 26/05/15 -
Price 0.0300 0.0450 0.1150 0.0000 0.0700 0.2300 0.2700 -
P/RPS 2.64 2.63 2.58 0.00 0.63 1.05 1.19 13.39%
  YoY % 0.38% 1.94% 0.00% 0.00% -40.00% -11.76% -
  Horiz. % 221.85% 221.01% 216.81% 0.00% 52.94% 88.24% 100.00%
P/EPS -2.52 -7.60 -22.81 0.00 23.87 -27.60 59.28 -
  YoY % 66.84% 66.68% 0.00% 0.00% 186.49% -146.56% -
  Horiz. % -4.25% -12.82% -38.48% 0.00% 40.27% -46.56% 100.00%
EY -39.63 -13.15 -4.38 0.00 4.19 -3.62 1.69 -
  YoY % -201.37% -200.23% 0.00% 0.00% 215.75% -314.20% -
  Horiz. % -2,344.97% -778.11% -259.17% 0.00% 247.93% -214.20% 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 0.61 0.67 1.50 0.00 0.77 4.24 4.27 -26.43%
  YoY % -8.96% -55.33% 0.00% 0.00% -81.84% -0.70% -
  Horiz. % 14.29% 15.69% 35.13% 0.00% 18.03% 99.30% 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. Benefits of having a dog - Koon Yew Yin Koon Yew Yin's Blog
2. Shipping & Logistic Industry - SonicShares' global shipping ETF has returned 13% to investors EagleEyed - Win Big Trend
3. CPO Prices Flying High BFM Podcast
4. PELIKEN (5231) An Asset Play now unlocking its Value by Asset Disposal and giving out 20 Sen Special Dividend, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
5. BursaRangers Daily Technical Picks (21 October 2021) BursaRangers Daily Technical Picks
6. THE DAYS OF CHEAP PALM OIL MIGHT BE OVER FOR GOOD JUST BY LOOKING AT HISTORIC CRUDE OIL PRICE CHART, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. BursaRangers Daily Technical Picks (22 October 2021) BursaRangers Daily Technical Picks
8. NOW SHOWING: THE TRILOGY OF FAST & FURIOUS SHOWS PART 12 – SUPER BULL STOCK / METAL STOCK (UPDATED NUMBER : 10 ) from 21 October 2021 onward SEE_Research
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

304  424  669  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 VC 0.09+0.01 
 KNM 0.220.00 
 NWP 0.29-0.005 
 OPCOM 1.29+0.16 
 JADI 0.10-0.01 
 HIAPTEK 0.63-0.02 
 TANCO 0.26+0.005 
 TIGER 0.045-0.005 
 ASDION 0.23+0.01 
PARTNERS & BROKERS