[MNC] QoQ Quarter Result on 2019-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Revenue 4,812 1,321 9,589 0 5,590 0 3,749 34.95% QoQ % 264.27% -86.22% 0.00% 0.00% 0.00% 0.00% - Horiz. % 128.35% 35.24% 255.77% 0.00% 149.11% 0.00% 100.00%
PBT -936 89 -67 0 -1,338 0 -305 284.32% QoQ % -1,151.69% 232.84% 0.00% 0.00% 0.00% 0.00% - Horiz. % 306.89% -29.18% 21.97% -0.00% 438.69% -0.00% 100.00%
Tax -64 -28 -95 0 27 0 -64 - QoQ % -128.57% 70.53% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 43.75% 148.44% -0.00% -42.19% -0.00% 100.00%
NP -1,000 61 -162 0 -1,311 0 -369 231.02% QoQ % -1,739.34% 137.65% 0.00% 0.00% 0.00% 0.00% - Horiz. % 271.00% -16.53% 43.90% -0.00% 355.28% -0.00% 100.00%
NP to SH -1,000 61 -162 0 -1,311 0 -369 231.02% QoQ % -1,739.34% 137.65% 0.00% 0.00% 0.00% 0.00% - Horiz. % 271.00% -16.53% 43.90% -0.00% 355.28% -0.00% 100.00%
Tax Rate - % 31.46 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 5,812 1,260 9,751 0 6,901 0 4,118 51.24% QoQ % 361.27% -87.08% 0.00% 0.00% 0.00% 0.00% - Horiz. % 141.14% 30.60% 236.79% 0.00% 167.58% 0.00% 100.00%
Net Worth 36,692 33,923 34,010 - 33,902 - 35,303 4.74% QoQ % 8.16% -0.25% 0.00% 0.00% 0.00% 0.00% - Horiz. % 103.93% 96.09% 96.34% 0.00% 96.03% 0.00% 100.00%
Dividend 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Net Worth 36,692 33,923 34,010 - 33,902 - 35,303 4.74% QoQ % 8.16% -0.25% 0.00% 0.00% 0.00% 0.00% - Horiz. % 103.93% 96.09% 96.34% 0.00% 96.03% 0.00% 100.00%
NOSH 478,383 431,053 431,053 429,688 429,688 431,053 431,053 13.32% QoQ % 10.98% 0.00% 0.32% 0.00% -0.32% 0.00% - Horiz. % 110.98% 100.00% 100.00% 99.68% 99.68% 100.00% 100.00%
Ratio Analysis 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
NP Margin -20.78 % 4.62 % -1.69 % - % -23.45 % - % -9.84 % 145.35% QoQ % -549.78% 373.37% 0.00% 0.00% 0.00% 0.00% - Horiz. % 211.18% -46.95% 17.17% 0.00% 238.31% 0.00% 100.00%
ROE -2.73 % 0.18 % -0.48 % - % -3.87 % - % -1.05 % 214.95% QoQ % -1,616.67% 137.50% 0.00% 0.00% 0.00% 0.00% - Horiz. % 260.00% -17.14% 45.71% 0.00% 368.57% 0.00% 100.00%
Per Share 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 1.01 0.31 2.22 - 1.30 - 0.87 19.62% QoQ % 225.81% -86.04% 0.00% 0.00% 0.00% 0.00% - Horiz. % 116.09% 35.63% 255.17% 0.00% 149.43% 0.00% 100.00%
EPS -0.21 0.01 -0.04 0.00 -0.30 0.00 -0.09 176.58% QoQ % -2,200.00% 125.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 233.33% -11.11% 44.44% -0.00% 333.33% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0767 0.0787 0.0789 - 0.0789 - 0.0819 -7.57% QoQ % -2.54% -0.25% 0.00% 0.00% 0.00% 0.00% - Horiz. % 93.65% 96.09% 96.34% 0.00% 96.34% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
RPS 0.27 0.08 0.55 - 0.32 - 0.21 35.22% QoQ % 237.50% -85.45% 0.00% 0.00% 0.00% 0.00% - Horiz. % 128.57% 38.10% 261.90% 0.00% 152.38% 0.00% 100.00%
EPS -0.06 0.00 -0.01 0.00 -0.07 0.00 -0.02 273.99% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 300.00% -0.00% 50.00% -0.00% 350.00% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0209 0.0193 0.0193 - 0.0193 - 0.0201 4.80% QoQ % 8.29% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 103.98% 96.02% 96.02% 0.00% 96.02% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Date 31/07/19 30/04/19 29/03/19 31/01/19 31/12/18 31/10/18 28/09/18 -
Price 0.0600 0.0400 0.0350 0.0450 0.0450 0.0450 0.0600 -
P/RPS 5.96 13.05 1.57 0.00 3.46 0.00 6.90 -16.12% QoQ % -54.33% 731.21% 0.00% 0.00% 0.00% 0.00% - Horiz. % 86.38% 189.13% 22.75% 0.00% 50.14% 0.00% 100.00%
P/EPS -28.70 282.66 -93.13 0.00 -14.75 0.00 -70.09 -65.77% QoQ % -110.15% 403.51% 0.00% 0.00% 0.00% 0.00% - Horiz. % 40.95% -403.28% 132.87% -0.00% 21.04% -0.00% 100.00%
EY -3.48 0.35 -1.07 0.00 -6.78 0.00 -1.43 190.90% QoQ % -1,094.29% 132.71% 0.00% 0.00% 0.00% 0.00% - Horiz. % 243.36% -24.48% 74.83% -0.00% 474.13% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.78 0.51 0.44 0.00 0.57 0.00 0.73 8.28% QoQ % 52.94% 15.91% 0.00% 0.00% 0.00% 0.00% - Horiz. % 106.85% 69.86% 60.27% 0.00% 78.08% 0.00% 100.00%
Price Multiplier on Announcement Date 31/07/19 30/04/19 31/03/19 31/01/19 31/12/18 31/10/18 30/09/18 CAGR
Date 20/09/19 28/06/19 27/05/19 - 25/02/19 - 28/11/18 -
Price 0.1150 0.0400 0.0400 0.0000 0.0500 0.0000 0.0500 -
P/RPS 11.43 13.05 1.80 0.00 3.84 0.00 5.75 128.17% QoQ % -12.41% 625.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 198.78% 226.96% 31.30% 0.00% 66.78% 0.00% 100.00%
P/EPS -55.01 282.66 -106.43 0.00 -16.39 0.00 -58.41 -6.95% QoQ % -119.46% 365.58% 0.00% 0.00% 0.00% 0.00% - Horiz. % 94.18% -483.92% 182.21% -0.00% 28.06% -0.00% 100.00%
EY -1.82 0.35 -0.94 0.00 -6.10 0.00 -1.71 7.77% QoQ % -620.00% 137.23% 0.00% 0.00% 0.00% 0.00% - Horiz. % 106.43% -20.47% 54.97% -0.00% 356.73% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.50 0.51 0.51 0.00 0.63 0.00 0.61 194.56% QoQ % 194.12% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 245.90% 83.61% 83.61% 0.00% 103.28% 0.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MNC - 3rd Quarter ended 31 January 2020.pdf 
