[MALPAC] YoY Annualized Quarter Result on 31-Mar-2021 [#3]

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 16.43%
YoY- 487.8%
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 4,200 7,086 3,298 5,746 3,682 0 0 -
PBT 5,024 5,352 -1,245 17,000 -4,337 -5,750 -2,589 -
Tax 0 0 -78 -180 0 0 0 -
NP 5,024 5,352 -1,324 16,820 -4,337 -5,750 -2,589 -
-
NP to SH 5,024 5,352 -1,324 16,820 -4,337 -5,750 -2,589 -
-
Tax Rate 0.00% 0.00% - 1.06% - - - -
Total Cost -824 1,734 4,622 -11,073 8,019 5,750 2,589 -
-
Net Worth 176,249 173,999 170,999 177,749 163,500 168,000 181,500 -0.48%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - 9,999 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 176,249 173,999 170,999 177,749 163,500 168,000 181,500 -0.48%
NOSH 75,000 75,000 75,000 75,000 75,000 75,000 75,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 119.62% 75.52% -40.14% 292.69% -117.78% 0.00% 0.00% -
ROE 2.85% 3.08% -0.77% 9.46% -2.65% -3.42% -1.43% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.60 9.45 4.40 7.66 4.91 0.00 0.00 -
EPS 6.69 7.13 -1.76 22.43 -5.79 -7.67 -3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 13.33 0.00 -
NAPS 2.35 2.32 2.28 2.37 2.18 2.24 2.42 -0.48%
Adjusted Per Share Value based on latest NOSH - 75,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.60 9.45 4.40 7.66 4.91 0.00 0.00 -
EPS 6.69 7.13 -1.76 22.43 -5.79 -7.67 -3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 13.33 0.00 -
NAPS 2.35 2.32 2.28 2.37 2.18 2.24 2.42 -0.48%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.03 1.05 1.25 0.00 0.48 0.85 1.10 -
P/RPS 18.39 11.11 28.42 0.00 9.78 0.00 0.00 -
P/EPS 15.38 14.71 -70.81 0.00 -8.30 -11.09 -31.86 -
EY 6.50 6.80 -1.41 0.00 -12.05 -9.02 -3.14 -
DY 0.00 0.00 0.00 0.00 0.00 15.69 0.00 -
P/NAPS 0.44 0.45 0.55 0.00 0.22 0.38 0.45 -0.37%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 18/05/23 25/05/22 25/05/21 25/06/20 30/05/19 23/05/18 -
Price 1.15 0.80 1.16 0.905 0.50 0.86 1.00 -
P/RPS 20.54 8.47 26.37 11.81 10.18 0.00 0.00 -
P/EPS 17.17 11.21 -65.71 4.04 -8.65 -11.22 -28.96 -
EY 5.82 8.92 -1.52 24.78 -11.57 -8.92 -3.45 -
DY 0.00 0.00 0.00 0.00 0.00 15.50 0.00 -
P/NAPS 0.49 0.34 0.51 0.38 0.23 0.38 0.41 3.01%

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