[MNC] YoY Annualized Quarter Result on 31-Jul-2020 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
25-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- -210.89%
YoY- -246.1%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
Revenue 13,428 11,432 12,456 17,588 19,248 0 13,920 -0.56%
PBT -10,364 -5,128 -26,168 -13,016 -3,744 0 1,160 -
Tax 20 0 -216 -828 -256 0 -392 -
NP -10,344 -5,128 -26,384 -13,844 -4,000 0 768 -
-
NP to SH -10,344 -5,128 -26,384 -13,844 -4,000 0 768 -
-
Tax Rate - - - - - - 33.79% -
Total Cost 23,772 16,560 38,840 31,432 23,248 0 13,152 9.79%
-
Net Worth 75,351 83,477 86,357 76,802 36,692 0 12,371 32.99%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
Net Worth 75,351 83,477 86,357 76,802 36,692 0 12,371 32.99%
NOSH 233,018 2,287,084 1,758,807 1,150,381 478,383 431,053 377,894 -7.34%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
NP Margin -77.03% -44.86% -211.82% -78.71% -20.78% 0.00% 5.52% -
ROE -13.73% -6.14% -30.55% -18.03% -10.90% 0.00% 6.21% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
RPS 5.78 0.50 0.71 1.53 4.02 0.00 10.20 -8.57%
EPS -4.44 -0.24 -1.52 -1.20 -0.84 0.00 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3244 0.0365 0.0491 0.067 0.0767 0.00 0.0907 22.27%
Adjusted Per Share Value based on latest NOSH - 1,150,381
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
RPS 5.66 4.81 5.25 7.41 8.11 0.00 5.86 -0.54%
EPS -4.36 -2.16 -11.11 -5.83 -1.68 0.00 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3173 0.3516 0.3637 0.3235 0.1545 0.00 0.0521 32.98%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/03/17 -
Price 0.135 0.01 0.035 0.055 0.06 0.07 0.065 -
P/RPS 2.34 2.00 4.94 3.58 1.49 0.00 0.64 22.70%
P/EPS -3.03 -4.46 -2.33 -4.55 -7.18 0.00 11.54 -
EY -32.99 -22.42 -42.86 -21.96 -13.94 0.00 8.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.27 0.71 0.82 0.78 0.00 0.72 -8.15%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/03/17 CAGR
Date 27/09/23 28/09/22 29/09/21 25/09/20 20/09/19 - 29/05/17 -
Price 0.15 0.01 0.03 0.045 0.115 0.00 0.07 -
P/RPS 2.59 2.00 4.24 2.93 2.86 0.00 0.69 23.21%
P/EPS -3.37 -4.46 -2.00 -3.73 -13.75 0.00 12.43 -
EY -29.69 -22.42 -50.00 -26.84 -7.27 0.00 8.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.27 0.61 0.67 1.50 0.00 0.77 -7.80%

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