[MNC] YoY Quarter Result on 30-Apr-2022 [#4]

Announcement Date
29-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- 88.48%
YoY- 89.48%
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 CAGR
Revenue 3,705 4,057 4,262 1,321 4,448 4,773 6,466 -7.31%
PBT -1,310 -7,286 379 89 226 660 -44 58.83%
Tax 535 -81 -341 -28 -258 -1,940 -2 -
NP -775 -7,367 38 61 -32 -1,280 -46 46.97%
-
NP to SH -775 -7,367 38 61 -32 -1,280 -46 46.97%
-
Tax Rate - - 89.97% 31.46% 114.16% 293.94% - -
Total Cost 4,480 11,424 4,224 1,260 4,480 6,053 6,512 -4.97%
-
Net Worth 68,102 76,579 75,407 33,923 51,129 5,034 5,289 41.68%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 68,102 76,579 75,407 33,923 51,129 5,034 5,289 41.68%
NOSH 2,286,699 1,758,807 1,141,150 478,383 377,894 94,814 91,999 54.97%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -20.92% -181.59% 0.89% 4.62% -0.72% -26.82% -0.71% -
ROE -1.14% -9.62% 0.05% 0.18% -0.06% -25.42% -0.87% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 CAGR
RPS 0.20 0.28 0.40 0.31 0.78 5.03 7.03 -38.45%
EPS -0.04 -0.51 0.00 0.01 -0.03 -1.35 -0.05 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0371 0.0528 0.0703 0.0787 0.0902 0.0531 0.0575 -5.79%
Adjusted Per Share Value based on latest NOSH - 2,286,699
30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 CAGR
RPS 0.16 0.18 0.19 0.06 0.19 0.21 0.28 -7.34%
EPS -0.03 -0.32 0.00 0.00 0.00 -0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0298 0.0335 0.033 0.0148 0.0224 0.0022 0.0023 41.80%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/12/16 31/12/15 31/12/14 -
Price 0.03 0.045 0.02 0.04 0.07 0.26 0.245 -
P/RPS 14.86 16.09 5.03 13.05 8.92 5.16 3.49 21.83%
P/EPS -71.06 -8.86 564.55 282.66 -1,239.96 -19.26 -490.00 -23.14%
EY -1.41 -11.29 0.18 0.35 -0.08 -5.19 -0.20 30.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.28 0.51 0.78 4.90 4.26 -20.25%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 31/12/16 31/12/15 31/12/14 CAGR
Date 29/06/22 29/07/21 30/06/20 28/06/19 23/02/17 26/02/16 26/02/15 -
Price 0.01 0.035 0.04 0.04 0.06 0.24 0.245 -
P/RPS 4.95 12.51 10.07 13.05 7.65 4.77 3.49 4.88%
P/EPS -23.69 -6.89 1,129.11 282.66 -1,062.83 -17.78 -490.00 -33.83%
EY -4.22 -14.51 0.09 0.35 -0.09 -5.63 -0.20 51.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.66 0.57 0.51 0.67 4.52 4.26 -31.34%

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