[MNC] YoY TTM Result on 31-Jul-2022 [#1]

Stock
[MNC] M N C WIRELESS BERHAD
Announcement Date
28-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jul-2022 [#1]
Profit Trend
QoQ- 30.45%
YoY- 41.94%
Quarter Report
Latest QR
Upcoming QR
MNC's Result
MNC's Financial Summary
View:
Show?
TTM Result
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Revenue 15,146 12,935 14,769 19,956 19,642 21,312 7,279 12.97%
PBT -7,192 -8,016 -12,511 -20,422 -6,055 -2,252 -1,557 29.02%
Tax 24 68 372 -487 -730 -160 -109 -
NP -7,168 -7,948 -12,139 -20,909 -6,785 -2,412 -1,666 27.50%
-
NP to SH -7,168 -7,948 -12,139 -20,909 -6,785 -2,412 -1,666 27.50%
-
Tax Rate - - - - - - - -
Total Cost 22,314 20,883 26,908 40,865 26,427 23,724 8,945 16.44%
-
Net Worth 68,725 75,351 83,477 86,357 76,802 36,692 0 -
Dividend
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Net Worth 68,725 75,351 83,477 86,357 76,802 36,692 0 -
NOSH 237,327 233,018 2,287,084 1,758,807 1,150,381 478,383 431,053 -9.45%
Ratio Analysis
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
NP Margin -47.33% -61.45% -82.19% -104.78% -34.54% -11.32% -22.89% -
ROE -10.43% -10.55% -14.54% -24.21% -8.83% -6.57% 0.00% -
Per Share
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 6.39 5.57 0.65 1.13 1.71 4.46 1.69 24.79%
EPS -3.02 -3.42 -0.53 -1.19 -0.59 -0.50 -0.39 40.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2898 0.3244 0.0365 0.0491 0.067 0.0767 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,287,084
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
RPS 6.38 5.45 6.22 8.41 8.27 8.98 3.07 12.95%
EPS -3.02 -3.35 -5.11 -8.81 -2.86 -1.02 -0.70 27.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2895 0.3174 0.3517 0.3638 0.3235 0.1546 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 31/07/24 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 -
Price 0.125 0.135 0.01 0.035 0.055 0.06 0.07 -
P/RPS 1.96 2.42 1.55 3.08 3.21 1.35 4.15 -11.74%
P/EPS -4.14 -3.95 -1.88 -2.94 -9.29 -11.90 -18.11 -21.78%
EY -24.18 -25.35 -53.08 -33.97 -10.76 -8.40 -5.52 27.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.27 0.71 0.82 0.78 0.00 -
Price Multiplier on Announcement Date
31/07/24 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 CAGR
Date 26/09/24 27/09/23 28/09/22 29/09/21 25/09/20 20/09/19 - -
Price 0.075 0.15 0.01 0.03 0.045 0.115 0.00 -
P/RPS 1.17 2.69 1.55 2.64 2.63 2.58 0.00 -
P/EPS -2.48 -4.38 -1.88 -2.52 -7.60 -22.81 0.00 -
EY -40.30 -22.81 -53.08 -39.63 -13.15 -4.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.46 0.27 0.61 0.67 1.50 0.00 -

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