[MNC] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1514.29%
YoY- 43.04%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 5,219 5,685 0 3,650 4,894 5,461 3,879 4.12%
PBT -3,191 1,000 0 227 489 81 -115 57.23%
Tax -210 -139 0 -1 -331 -5 0 -
NP -3,401 861 0 226 158 76 -115 58.60%
-
NP to SH -3,401 861 0 226 158 76 -115 58.60%
-
Tax Rate - 13.90% - 0.44% 67.69% 6.17% - -
Total Cost 8,620 4,824 0 3,424 4,736 5,385 3,994 11.04%
-
Net Worth 94,150 80,502 0 6,348 6,189 5,529 4,916 49.49%
Dividend
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 94,150 80,502 0 6,348 6,189 5,529 4,916 49.49%
NOSH 1,758,807 1,138,650 429,688 94,470 92,941 95,000 95,833 48.63%
Ratio Analysis
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin -65.17% 15.15% 0.00% 6.19% 3.23% 1.39% -2.96% -
ROE -3.61% 1.07% 0.00% 3.56% 2.55% 1.37% -2.34% -
Per Share
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.30 0.50 0.00 3.86 5.27 5.75 4.05 -29.84%
EPS -0.20 0.08 0.00 0.24 0.17 0.08 -0.12 7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0544 0.0707 0.00 0.0672 0.0666 0.0582 0.0513 0.80%
Adjusted Per Share Value based on latest NOSH - 94,470
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 2.20 2.39 0.00 1.54 2.06 2.30 1.63 4.16%
EPS -1.43 0.36 0.00 0.10 0.07 0.03 -0.05 57.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3965 0.339 0.00 0.0267 0.0261 0.0233 0.0207 49.49%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.045 0.02 0.045 0.165 0.18 0.265 0.255 -
P/RPS 14.92 4.01 0.00 4.27 3.42 4.61 6.30 12.45%
P/EPS -22.90 26.45 0.00 68.97 105.88 331.25 -212.50 -26.17%
EY -4.37 3.78 0.00 1.45 0.94 0.30 -0.47 35.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.28 0.00 2.46 2.70 4.55 4.97 -21.63%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/04/21 27/03/20 - 28/11/16 30/11/15 19/11/14 14/11/13 -
Price 0.045 0.015 0.00 0.07 0.235 0.255 0.31 -
P/RPS 14.92 3.00 0.00 1.81 4.46 4.44 7.66 9.50%
P/EPS -22.90 19.84 0.00 29.26 138.24 318.75 -258.33 -28.10%
EY -4.37 5.04 0.00 3.42 0.72 0.31 -0.39 38.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.21 0.00 1.04 3.53 4.38 6.04 -23.68%

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