[MALPAC] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Announcement Date
15-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -452.36%
YoY- 23.17%
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
Revenue 1,867 0 0 0 0 0 0 -
PBT 30 -5,488 -2,504 -1,346 -1,752 668 1,247 -43.60%
Tax 0 0 0 0 0 13 0 -
NP 30 -5,488 -2,504 -1,346 -1,752 681 1,247 -43.60%
-
NP to SH 30 -5,488 -2,504 -1,346 -1,752 681 1,247 -43.60%
-
Tax Rate 0.00% - - - - -1.95% 0.00% -
Total Cost 1,837 5,488 2,504 1,346 1,752 -681 -1,247 -
-
Net Worth 166,500 166,500 180,750 185,250 188,415 197,250 196,064 -2.48%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
Div - 7,500 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
Net Worth 166,500 166,500 180,750 185,250 188,415 197,250 196,064 -2.48%
NOSH 75,000 75,000 75,000 75,000 75,065 75,000 75,000 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
NP Margin 1.61% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.02% -3.30% -1.39% -0.73% -0.93% 0.35% 0.64% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
RPS 2.49 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS 0.04 -7.32 -3.34 -1.79 -2.34 0.91 1.66 -43.59%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.22 2.41 2.47 2.51 2.63 2.61 -2.45%
Adjusted Per Share Value based on latest NOSH - 75,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
RPS 2.49 0.00 0.00 0.00 0.00 0.00 0.00 -
EPS 0.04 -7.32 -3.34 -1.79 -2.34 0.91 1.66 -43.59%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.22 2.41 2.47 2.5122 2.63 2.61 -2.45%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 28/06/13 -
Price 0.80 0.81 1.20 1.47 1.60 1.82 1.43 -
P/RPS 32.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2,000.00 -11.07 -35.94 -81.91 -68.55 200.44 84.12 62.73%
EY 0.05 -9.03 -2.78 -1.22 -1.46 0.50 1.19 -38.56%
DY 0.00 12.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.36 0.50 0.60 0.64 0.69 0.55 -6.30%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 30/06/13 CAGR
Date 21/02/20 21/02/19 12/02/18 15/02/17 24/02/16 20/08/14 21/08/13 -
Price 0.73 0.86 1.10 1.42 1.61 1.98 1.46 -
P/RPS 29.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 1,825.00 -11.75 -32.95 -79.12 -68.98 218.06 85.89 59.95%
EY 0.05 -8.51 -3.04 -1.26 -1.45 0.46 1.16 -38.31%
DY 0.00 11.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.46 0.57 0.64 0.75 0.56 -7.80%

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