[MNC] YoY Quarter Result on 2019-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 7,566 5,298 0 3,776 4,349 3,553 4,837 8.73% YoY % 42.81% 0.00% 0.00% -13.18% 22.40% -26.55% - Horiz. % 156.42% 109.53% 0.00% 78.06% 89.91% 73.45% 100.00%
PBT -3,403 -4,180 0 -720 -372 92 225 - YoY % 18.59% 0.00% 0.00% -93.55% -504.35% -59.11% - Horiz. % -1,512.44% -1,857.78% 0.00% -320.00% -165.33% 40.89% 100.00%
Tax -142 -43 0 -100 -79 -78 -2 122.08% YoY % -230.23% 0.00% 0.00% -26.58% -1.28% -3,800.00% - Horiz. % 7,100.00% 2,150.00% -0.00% 5,000.00% 3,950.00% 3,900.00% 100.00%
NP -3,545 -4,223 0 -820 -451 14 223 - YoY % 16.05% 0.00% 0.00% -81.82% -3,321.43% -93.72% - Horiz. % -1,589.69% -1,893.72% 0.00% -367.71% -202.24% 6.28% 100.00%
NP to SH -3,545 -4,223 0 -820 -451 14 223 - YoY % 16.05% 0.00% 0.00% -81.82% -3,321.43% -93.72% - Horiz. % -1,589.69% -1,893.72% 0.00% -367.71% -202.24% 6.28% 100.00%
Tax Rate - % - % - % - % - % 84.78 % 0.89 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 9,425.84% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 9,525.84% 100.00%
Total Cost 11,111 9,521 0 4,596 4,800 3,539 4,614 17.88% YoY % 16.70% 0.00% 0.00% -4.25% 35.63% -23.30% - Horiz. % 240.81% 206.35% 0.00% 99.61% 104.03% 76.70% 100.00%
Net Worth 86,359 93,056 - 34,742 38,084 9,072 6,048 64.48% YoY % -7.20% 0.00% 0.00% -8.77% 319.80% 49.98% - Horiz. % 1,427.70% 1,538.40% 0.00% 574.37% 629.61% 149.98% 100.00%
Dividend 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 86,359 93,056 - 34,742 38,084 9,072 6,048 64.48% YoY % -7.20% 0.00% 0.00% -8.77% 319.80% 49.98% - Horiz. % 1,427.70% 1,538.40% 0.00% 574.37% 629.61% 149.98% 100.00%
NOSH 1,439,331 1,314,352 431,053 431,053 385,858 140,000 92,916 67.02% YoY % 9.51% 204.92% 0.00% 11.71% 175.61% 50.67% - Horiz. % 1,549.06% 1,414.55% 463.91% 463.91% 415.27% 150.67% 100.00%
Ratio Analysis 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -46.85 % -79.71 % - % -21.72 % -10.37 % 0.39 % 4.61 % - YoY % 41.22% 0.00% 0.00% -109.45% -2,758.97% -91.54% - Horiz. % -1,016.27% -1,729.07% 0.00% -471.15% -224.95% 8.46% 100.00%
ROE -4.10 % -4.54 % - % -2.36 % -1.18 % 0.15 % 3.69 % - YoY % 9.69% 0.00% 0.00% -100.00% -886.67% -95.93% - Horiz. % -111.11% -123.04% 0.00% -63.96% -31.98% 4.07% 100.00%
Per Share 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 0.53 0.40 - 0.88 1.13 2.54 5.21 -34.81% YoY % 32.50% 0.00% 0.00% -22.12% -55.51% -51.25% - Horiz. % 10.17% 7.68% 0.00% 16.89% 21.69% 48.75% 100.00%
EPS -0.27 -0.38 0.00 -0.19 -0.12 0.01 0.24 - YoY % 28.95% 0.00% 0.00% -58.33% -1,300.00% -95.83% - Horiz. % -112.50% -158.33% 0.00% -79.17% -50.00% 4.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0600 0.0708 - 0.0806 0.0987 0.0648 0.0651 -1.52% YoY % -15.25% 0.00% 0.00% -18.34% 52.31% -0.46% - Horiz. % 92.17% 108.76% 0.00% 123.81% 151.61% 99.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,758,807 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 0.43 0.30 - 0.21 0.25 0.20 0.28 8.36% YoY % 43.33% 0.00% 0.00% -16.00% 25.00% -28.57% - Horiz. % 153.57% 107.14% 0.00% 75.00% 89.29% 71.43% 100.00%
EPS -0.20 -0.24 0.00 -0.05 -0.03 0.00 0.01 - YoY % 16.67% 0.00% 0.00% -66.67% 0.00% 0.00% - Horiz. % -2,000.00% -2,400.00% 0.00% -500.00% -300.00% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0491 0.0529 - 0.0198 0.0217 0.0052 0.0034 64.84% YoY % -7.18% 0.00% 0.00% -8.76% 317.31% 52.94% - Horiz. % 1,444.12% 1,555.88% 0.00% 582.35% 638.24% 152.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/10/20 31/10/19 31/10/18 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.0400 0.0200 0.0450 0.0700 0.0750 0.2100 0.2850 -
P/RPS 7.61 4.96 0.00 7.99 6.65 8.27 5.47 6.38% YoY % 53.43% 0.00% 0.00% 20.15% -19.59% 51.19% - Horiz. % 139.12% 90.68% 0.00% 146.07% 121.57% 151.19% 100.00%
P/EPS -16.24 -6.22 0.00 -36.80 -64.17 2,100.00 118.75 - YoY % -161.09% 0.00% 0.00% 42.65% -103.06% 1,668.42% - Horiz. % -13.68% -5.24% 0.00% -30.99% -54.04% 1,768.42% 100.00%
EY -6.16 -16.06 0.00 -2.72 -1.56 0.05 0.84 - YoY % 61.64% 0.00% 0.00% -74.36% -3,220.00% -94.05% - Horiz. % -733.33% -1,911.90% 0.00% -323.81% -185.71% 5.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.67 0.28 0.00 0.87 0.76 3.24 4.38 -29.63% YoY % 139.29% 0.00% 0.00% 14.47% -76.54% -26.03% - Horiz. % 15.30% 6.39% 0.00% 19.86% 17.35% 73.97% 100.00%
Price Multiplier on Announcement Date 31/10/20 31/10/19 31/10/18 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/12/20 27/12/19 - 27/08/18 23/08/17 25/08/16 28/08/15 -
Price 0.0450 0.0200 0.0000 0.0650 0.0750 0.2300 0.2100 -
P/RPS 8.56 4.96 0.00 7.42 6.65 9.06 4.03 15.14% YoY % 72.58% 0.00% 0.00% 11.58% -26.60% 124.81% - Horiz. % 212.41% 123.08% 0.00% 184.12% 165.01% 224.81% 100.00%
P/EPS -18.27 -6.22 0.00 -34.17 -64.17 2,300.00 87.50 - YoY % -193.73% 0.00% 0.00% 46.75% -102.79% 2,528.57% - Horiz. % -20.88% -7.11% 0.00% -39.05% -73.34% 2,628.57% 100.00%
EY -5.47 -16.06 0.00 -2.93 -1.56 0.04 1.14 - YoY % 65.94% 0.00% 0.00% -87.82% -4,000.00% -96.49% - Horiz. % -479.82% -1,408.77% 0.00% -257.02% -136.84% 3.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.75 0.28 0.00 0.81 0.76 3.55 3.23 -23.91% YoY % 167.86% 0.00% 0.00% 6.58% -78.59% 9.91% - Horiz. % 23.22% 8.67% 0.00% 25.08% 23.53% 109.91% 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 - 2nd Quarter ended 31 October 2019.pdf 
