[MALPAC] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 291.2%
YoY- 1051.79%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 4,797 4,310 3,738 964 3,583 2,762 1,867 87.70%
PBT 7,551 12,750 7,358 3,455 -1,782 -3,253 30 3899.92%
Tax -135 -135 -135 0 -25 0 0 -
NP 7,416 12,615 7,223 3,455 -1,807 -3,253 30 3852.06%
-
NP to SH 7,416 12,615 7,223 3,455 -1,807 -3,253 30 3852.06%
-
Tax Rate 1.79% 1.06% 1.83% 0.00% - - 0.00% -
Total Cost -2,619 -8,305 -3,485 -2,491 5,390 6,015 1,837 -
-
Net Worth 172,499 177,749 171,749 168,000 165,000 163,500 166,500 2.39%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 172,499 177,749 171,749 168,000 165,000 163,500 166,500 2.39%
NOSH 75,000 75,000 75,000 75,000 75,000 75,000 75,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 154.60% 292.69% 193.23% 358.40% -50.43% -117.78% 1.61% -
ROE 4.30% 7.10% 4.21% 2.06% -1.10% -1.99% 0.02% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.40 5.75 4.98 1.29 4.78 3.68 2.49 87.74%
EPS 9.89 16.82 9.63 4.61 -2.41 -4.34 0.04 3852.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.37 2.29 2.24 2.20 2.18 2.22 2.39%
Adjusted Per Share Value based on latest NOSH - 75,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.40 5.75 4.98 1.29 4.78 3.68 2.49 87.74%
EPS 9.89 16.82 9.63 4.61 -2.41 -4.34 0.04 3852.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.37 2.29 2.24 2.20 2.18 2.22 2.39%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.13 0.00 0.72 0.45 0.50 0.48 0.80 -
P/RPS 17.67 0.00 14.45 35.01 10.47 13.03 32.14 -32.91%
P/EPS 11.43 0.00 7.48 9.77 -20.75 -11.07 2,000.00 -96.81%
EY 8.75 0.00 13.38 10.24 -4.82 -9.04 0.05 3038.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.00 0.31 0.20 0.23 0.22 0.36 22.84%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 25/05/21 24/02/21 26/11/20 21/08/20 25/06/20 21/02/20 -
Price 1.29 0.905 0.90 0.705 0.56 0.50 0.73 -
P/RPS 20.17 15.75 18.06 54.85 11.72 13.58 29.33 -22.10%
P/EPS 13.05 5.38 9.35 15.30 -23.24 -11.53 1,825.00 -96.29%
EY 7.67 18.59 10.70 6.53 -4.30 -8.67 0.05 2774.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.38 0.39 0.31 0.25 0.23 0.33 42.31%

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