[MALPAC] QoQ TTM Result on 31-Dec-2020 [#2]

Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 166.62%
YoY- 12455.81%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 4,834 4,878 4,383 3,745 964 3,582 2,761 45.21%
PBT 6,240 7,549 14,210 5,534 2,025 -1,783 -4,415 -
Tax -135 -135 -135 -135 0 -25 0 -
NP 6,105 7,414 14,075 5,399 2,025 -1,808 -4,415 -
-
NP to SH 6,105 7,414 14,075 5,399 2,025 -1,808 -4,415 -
-
Tax Rate 2.16% 1.79% 0.95% 2.44% 0.00% - - -
Total Cost -1,271 -2,536 -9,692 -1,654 -1,061 5,390 7,176 -
-
Net Worth 174,749 172,499 177,749 171,749 168,000 165,000 163,500 4.53%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 174,749 172,499 177,749 171,749 168,000 165,000 163,500 4.53%
NOSH 75,000 75,000 75,000 75,000 75,000 75,000 75,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 126.29% 151.99% 321.13% 144.17% 210.06% -50.47% -159.91% -
ROE 3.49% 4.30% 7.92% 3.14% 1.21% -1.10% -2.70% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.45 6.50 5.84 4.99 1.29 4.78 3.68 45.32%
EPS 8.14 9.89 18.77 7.20 2.70 -2.41 -5.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.30 2.37 2.29 2.24 2.20 2.18 4.53%
Adjusted Per Share Value based on latest NOSH - 75,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.45 6.50 5.84 4.99 1.29 4.78 3.68 45.32%
EPS 8.14 9.89 18.77 7.20 2.70 -2.41 -5.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.30 2.37 2.29 2.24 2.20 2.18 4.53%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.22 1.13 0.00 0.72 0.45 0.50 0.48 -
P/RPS 18.93 17.37 0.00 14.42 35.01 10.47 13.04 28.17%
P/EPS 14.99 11.43 0.00 10.00 16.67 -20.74 -8.15 -
EY 6.67 8.75 0.00 10.00 6.00 -4.82 -12.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.00 0.31 0.20 0.23 0.22 77.34%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 25/05/21 24/02/21 26/11/20 21/08/20 25/06/20 -
Price 1.20 1.29 0.905 0.90 0.705 0.56 0.50 -
P/RPS 18.62 19.83 15.49 18.02 54.85 11.73 13.58 23.39%
P/EPS 14.74 13.05 4.82 12.50 26.11 -23.23 -8.49 -
EY 6.78 7.66 20.74 8.00 3.83 -4.30 -11.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.38 0.39 0.31 0.25 0.23 72.17%

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