[MNC] YoY Annualized Quarter Result on 30-Apr-2021 [#4]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
29-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- -28.11%
YoY- -299.19%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 CAGR
Revenue 14,152 12,436 15,025 21,239 20,056 27,528 17,146 -2.58%
PBT -8,632 -6,708 -17,771 -17,136 -3,865 -3,178 505 -
Tax 18 63 318 -640 -588 -269 -192 -
NP -8,614 -6,645 -17,453 -17,776 -4,453 -3,447 313 -
-
NP to SH -8,614 -6,645 -17,453 -17,776 -4,453 -3,447 313 -
-
Tax Rate - - - - - - 38.02% -
Total Cost 22,766 19,081 32,478 39,015 24,509 30,975 16,833 4.20%
-
Net Worth 69,283 77,584 68,102 76,579 75,407 33,923 51,129 4.22%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 CAGR
Net Worth 69,283 77,584 68,102 76,579 75,407 33,923 51,129 4.22%
NOSH 236,493 232,032 2,286,699 1,758,807 1,141,150 478,383 377,894 -6.19%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 CAGR
NP Margin -60.87% -53.43% -116.16% -83.70% -22.20% -12.52% 1.83% -
ROE -12.43% -8.56% -25.63% -23.21% -5.91% -10.16% 0.61% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 CAGR
RPS 6.03 5.40 0.82 1.46 1.87 6.39 3.02 9.88%
EPS -3.67 -2.88 -0.95 -1.23 -0.52 -0.80 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2954 0.3366 0.0371 0.0528 0.0703 0.0787 0.0902 17.55%
Adjusted Per Share Value based on latest NOSH - 1,758,807
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 CAGR
RPS 5.96 5.24 6.33 8.94 8.45 11.59 7.22 -2.58%
EPS -3.63 -2.80 -7.35 -7.49 -1.88 -1.45 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2918 0.3267 0.2868 0.3225 0.3176 0.1429 0.2153 4.23%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/12/16 -
Price 0.125 0.135 0.03 0.045 0.02 0.04 0.07 -
P/RPS 2.07 2.50 3.67 3.07 1.07 0.63 2.31 -1.48%
P/EPS -3.40 -4.68 -3.16 -3.67 -4.82 -5.00 126.77 -
EY -29.38 -21.35 -31.69 -27.24 -20.76 -19.99 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.81 0.85 0.28 0.51 0.78 -8.09%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 CAGR
Date 27/06/24 28/06/23 29/06/22 29/07/21 30/06/20 28/06/19 23/02/17 -
Price 0.135 0.135 0.01 0.035 0.04 0.04 0.06 -
P/RPS 2.24 2.50 1.22 2.39 2.14 0.63 1.98 1.69%
P/EPS -3.68 -4.68 -1.05 -2.86 -9.64 -5.00 108.66 -
EY -27.21 -21.35 -95.08 -35.02 -10.38 -19.99 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.27 0.66 0.57 0.51 0.67 -4.99%

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