Highlights

[MNC] YoY TTM Result on 2017-03-31 [#1]

Stock [MNC]: M N C WIRELESS BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     25.39%    YoY -     152.36%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/07/20 31/07/19 31/07/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 19,642 21,312 7,279 15,131 19,999 21,597 13,284 6.36%
  YoY % -7.84% 192.79% -51.89% -24.34% -7.40% 62.58% -
  Horiz. % 147.86% 160.43% 54.80% 113.90% 150.55% 162.58% 100.00%
PBT -6,055 -2,252 -1,557 835 1,614 439 -1,224 28.68%
  YoY % -168.87% -44.64% -286.47% -48.27% 267.65% 135.87% -
  Horiz. % 494.69% 183.99% 127.21% -68.22% -131.86% -35.87% 100.00%
Tax -730 -160 -109 -435 -2,378 -5 1 -
  YoY % -356.25% -46.79% 74.94% 81.71% -47,460.00% -600.00% -
  Horiz. % -73,000.00% -16,000.00% -10,900.00% -43,500.00% -237,800.00% -500.00% 100.00%
NP -6,785 -2,412 -1,666 400 -764 434 -1,223 31.03%
  YoY % -181.30% -44.78% -516.50% 152.36% -276.04% 135.49% -
  Horiz. % 554.78% 197.22% 136.22% -32.71% 62.47% -35.49% 100.00%
NP to SH -6,785 -2,412 -1,666 400 -764 434 -1,223 31.03%
  YoY % -181.30% -44.78% -516.50% 152.36% -276.04% 135.49% -
  Horiz. % 554.78% 197.22% 136.22% -32.71% 62.47% -35.49% 100.00%
Tax Rate - % - % - % 52.10 % 147.34 % 1.14 % - % -
  YoY % 0.00% 0.00% 0.00% -64.64% 12,824.56% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 4,570.18% 12,924.56% 100.00% -
Total Cost 26,427 23,724 8,945 14,731 20,763 21,163 14,507 9.92%
  YoY % 11.39% 165.22% -39.28% -29.05% -1.89% 45.88% -
  Horiz. % 182.17% 163.53% 61.66% 101.54% 143.12% 145.88% 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 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
31/07/20 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 -34.54 % -11.32 % -22.89 % 2.64 % -3.82 % 2.01 % -9.21 % 23.18%
  YoY % -205.12% 50.55% -967.05% 169.11% -290.05% 121.82% -
  Horiz. % 375.03% 122.91% 248.53% -28.66% 41.48% -21.82% 100.00%
ROE -8.83 % -6.57 % - % 3.23 % -15.35 % 7.21 % -21.90 % -13.35%
  YoY % -34.40% 0.00% 0.00% 121.04% -312.90% 132.92% -
  Horiz. % 40.32% 30.00% 0.00% -14.75% 70.09% -32.92% 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 1.71 4.46 1.69 11.09 21.82 22.66 13.87 -28.12%
  YoY % -61.66% 163.91% -84.76% -49.18% -3.71% 63.37% -
  Horiz. % 12.33% 32.16% 12.18% 79.96% 157.32% 163.37% 100.00%
EPS -0.59 -0.50 -0.39 0.29 -0.83 0.46 -1.28 -11.50%
  YoY % -18.00% -28.21% -234.48% 134.94% -280.43% 135.94% -
  Horiz. % 46.09% 39.06% 30.47% -22.66% 64.84% -35.94% 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 1.12 1.21 0.41 0.86 1.14 1.23 0.76 6.31%
  YoY % -7.44% 195.12% -52.33% -24.56% -7.32% 61.84% -
  Horiz. % 147.37% 159.21% 53.95% 113.16% 150.00% 161.84% 100.00%
EPS -0.39 -0.14 -0.09 0.02 -0.04 0.02 -0.07 31.12%
  YoY % -178.57% -55.56% -550.00% 150.00% -300.00% 128.57% -
  Horiz. % 557.14% 200.00% 128.57% -28.57% 57.14% -28.57% 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 3.21 1.35 4.15 0.59 1.05 1.28 2.74 2.53%
  YoY % 137.78% -67.47% 603.39% -43.81% -17.97% -53.28% -
  Horiz. % 117.15% 49.27% 151.46% 21.53% 38.32% 46.72% 100.00%
P/EPS -9.29 -11.90 -18.11 22.17 -27.60 63.68 -29.77 -16.78%
  YoY % 21.93% 34.29% -181.69% 180.33% -143.34% 313.91% -
  Horiz. % 31.21% 39.97% 60.83% -74.47% 92.71% -213.91% 100.00%
EY -10.76 -8.40 -5.52 4.51 -3.62 1.57 -3.36 20.15%
  YoY % -28.10% -52.17% -222.39% 224.59% -330.57% 146.73% -
  Horiz. % 320.24% 250.00% 164.29% -134.23% 107.74% -46.73% 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 2.63 2.58 0.00 0.63 1.05 1.19 2.20 2.86%
  YoY % 1.94% 0.00% 0.00% -40.00% -11.76% -45.91% -
  Horiz. % 119.55% 117.27% 0.00% 28.64% 47.73% 54.09% 100.00%
P/EPS -7.60 -22.81 0.00 23.87 -27.60 59.28 -23.89 -16.53%
  YoY % 66.68% 0.00% 0.00% 186.49% -146.56% 348.14% -
  Horiz. % 31.81% 95.48% -0.00% -99.92% 115.53% -248.14% 100.00%
EY -13.15 -4.38 0.00 4.19 -3.62 1.69 -4.19 19.77%
  YoY % -200.23% 0.00% 0.00% 215.75% -314.20% 140.33% -
  Horiz. % 313.84% 104.53% -0.00% -100.00% 86.40% -40.33% 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.
 


TOP ARTICLES

1. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
3. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
4. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
5. 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
6. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
7. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
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
 
 

74  80  467  1688 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.810.00 
 IMPIANA 0.09+0.015 
 KNM 0.245+0.015 
 TFP 0.105-0.005 
 VS-WB 0.59+0.01 
 DESTINI 0.26+0.01 
 KAB-WA 0.05-0.005 
 SKPRES-WB 0.27-0.005 
 NWP 0.230.00 
 KAB 0.410.00 
PARTNERS & BROKERS