[MNC] QoQ TTM Result on 31-Jan-2020 [#3]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
27-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 19.21%
YoY- -156.01%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Revenue 21,910 19,642 20,057 17,116 21,020 21,312 20,249 5.37%
PBT -5,278 -6,055 -3,737 -4,027 -5,094 -2,252 -1,621 118.89%
Tax -829 -730 -587 -274 -230 -160 -160 197.93%
NP -6,107 -6,785 -4,324 -4,301 -5,324 -2,412 -1,781 126.54%
-
NP to SH -6,107 -6,785 -4,324 -4,301 -5,324 -2,412 -1,781 126.54%
-
Tax Rate - - - - - - - -
Total Cost 28,017 26,427 24,381 21,417 26,344 23,724 22,030 17.29%
-
Net Worth 86,359 76,802 75,407 80,502 93,056 36,692 33,923 85.91%
Dividend
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Net Worth 86,359 76,802 75,407 80,502 93,056 36,692 33,923 85.91%
NOSH 1,541,467 1,150,381 1,141,150 1,138,650 1,138,650 478,383 478,383 117.38%
Ratio Analysis
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
NP Margin -27.87% -34.54% -21.56% -25.13% -25.33% -11.32% -8.80% -
ROE -7.07% -8.83% -5.73% -5.34% -5.72% -6.57% -5.25% -
Per Share
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 1.52 1.71 1.87 1.50 1.60 4.46 4.70 -52.72%
EPS -0.42 -0.59 -0.40 -0.38 -0.41 -0.50 -0.41 1.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.067 0.0703 0.0707 0.0708 0.0767 0.0787 -16.47%
Adjusted Per Share Value based on latest NOSH - 1,138,650
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
RPS 9.26 8.31 8.48 7.24 8.89 9.01 8.56 5.35%
EPS -2.58 -2.87 -1.83 -1.82 -2.25 -1.02 -0.75 127.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3652 0.3248 0.3189 0.3404 0.3935 0.1552 0.1434 85.96%
Price Multiplier on Financial Quarter End Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 -
Price 0.04 0.055 0.02 0.02 0.02 0.06 0.04 -
P/RPS 2.63 3.21 1.07 1.33 1.25 1.35 0.85 111.61%
P/EPS -9.43 -9.29 -4.96 -5.29 -4.94 -11.90 -9.68 -1.72%
EY -10.61 -10.76 -20.16 -18.89 -20.25 -8.40 -10.33 1.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.82 0.28 0.28 0.28 0.78 0.51 19.85%
Price Multiplier on Announcement Date
31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 CAGR
Date 28/12/20 25/09/20 30/06/20 27/03/20 27/12/19 20/09/19 28/06/19 -
Price 0.045 0.045 0.04 0.015 0.02 0.115 0.04 -
P/RPS 2.96 2.63 2.14 1.00 1.25 2.58 0.85 128.87%
P/EPS -10.61 -7.60 -9.92 -3.97 -4.94 -22.81 -9.68 6.27%
EY -9.43 -13.15 -10.08 -25.18 -20.25 -4.38 -10.33 -5.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.57 0.21 0.28 1.50 0.51 29.16%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment