[MNC] YoY TTM 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- 6.99%
YoY- -210.23%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 21,444 17,116 9,339 17,471 21,951 16,209 12,166 8.02%
PBT -9,469 -4,027 -1,643 1,219 1,155 -389 -3,081 16.52%
Tax -900 -274 -37 -2,124 -334 -3 0 -
NP -10,369 -4,301 -1,680 -905 821 -392 -3,081 17.97%
-
NP to SH -10,369 -4,301 -1,680 -905 821 -392 -3,081 17.97%
-
Tax Rate - - - 174.24% 28.92% - - -
Total Cost 31,813 21,417 11,019 18,376 21,130 16,601 15,247 10.53%
-
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 94,474 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 -48.35% -25.13% -17.99% -5.18% 3.74% -2.42% -25.32% -
ROE -11.01% -5.34% 0.00% -14.25% 13.26% -7.09% -62.67% -
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 1.24 1.50 2.17 18.49 23.62 17.06 12.69 -27.14%
EPS -0.60 -0.38 -0.39 -0.96 0.88 -0.41 -3.21 -20.42%
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 9.03 7.21 3.93 7.36 9.24 6.83 5.12 8.03%
EPS -4.37 -1.81 -0.71 -0.38 0.35 -0.17 -1.30 17.95%
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 3.63 1.33 2.07 0.89 0.76 1.55 2.01 8.38%
P/EPS -7.51 -5.29 -11.51 -17.22 20.38 -64.22 -7.93 -0.73%
EY -13.31 -18.89 -8.69 -5.81 4.91 -1.56 -12.61 0.73%
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 3.63 1.00 0.00 0.38 0.99 1.49 2.44 5.55%
P/EPS -7.51 -3.97 0.00 -7.31 26.60 -61.80 -9.64 -3.34%
EY -13.31 -25.18 0.00 -13.68 3.76 -1.62 -10.37 3.45%
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