[MALPAC] QoQ TTM Result on 30-Jun-2022 [#4]

Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 62.6%
YoY- -131.24%
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 5,650 4,931 2,211 2,814 2,974 3,358 4,834 10.96%
PBT 2,812 3,061 -6,369 -2,135 -6,134 -1,185 6,240 -41.24%
Tax -122 -181 -181 -181 -59 0 -135 -6.53%
NP 2,690 2,880 -6,550 -2,316 -6,193 -1,185 6,105 -42.12%
-
NP to SH 2,690 2,880 -6,550 -2,316 -6,193 -1,185 6,105 -42.12%
-
Tax Rate 4.34% 5.91% - - - - 2.16% -
Total Cost 2,960 2,051 8,761 5,130 9,167 4,543 -1,271 -
-
Net Worth 173,999 173,999 168,000 170,249 170,999 170,999 174,749 -0.28%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 173,999 173,999 168,000 170,249 170,999 170,999 174,749 -0.28%
NOSH 75,000 75,000 75,000 75,000 75,000 75,000 75,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 47.61% 58.41% -296.25% -82.30% -208.24% -35.29% 126.29% -
ROE 1.55% 1.66% -3.90% -1.36% -3.62% -0.69% 3.49% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.53 6.57 2.95 3.75 3.97 4.48 6.45 10.88%
EPS 3.59 3.84 -8.73 -3.09 -8.26 -1.58 8.14 -42.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.32 2.24 2.27 2.28 2.28 2.33 -0.28%
Adjusted Per Share Value based on latest NOSH - 75,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.53 6.57 2.95 3.75 3.97 4.48 6.45 10.88%
EPS 3.59 3.84 -8.73 -3.09 -8.26 -1.58 8.14 -42.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.32 2.24 2.27 2.28 2.28 2.33 -0.28%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.05 1.03 1.03 1.13 1.25 1.04 1.22 -
P/RPS 13.94 15.67 34.94 30.12 31.52 23.23 18.93 -18.46%
P/EPS 29.28 26.82 -11.79 -36.59 -15.14 -65.82 14.99 56.32%
EY 3.42 3.73 -8.48 -2.73 -6.61 -1.52 6.67 -35.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.46 0.50 0.55 0.46 0.52 -9.19%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 22/02/23 02/02/23 24/08/22 25/05/22 22/02/22 24/11/21 -
Price 0.80 1.05 1.02 1.02 1.16 1.17 1.20 -
P/RPS 10.62 15.97 34.60 27.19 29.25 26.13 18.62 -31.24%
P/EPS 22.30 27.34 -11.68 -33.03 -14.05 -74.05 14.74 31.81%
EY 4.48 3.66 -8.56 -3.03 -7.12 -1.35 6.78 -24.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.46 0.45 0.51 0.51 0.52 -24.68%

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