[MALPAC] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 22.44%
YoY- -179.1%
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 CAGR
Revenue 4,310 2,762 0 0 0 0 0 -
PBT 12,750 -3,253 -4,313 -1,942 2,455 -2,030 987 48.19%
Tax -135 0 0 0 0 177 6 -
NP 12,615 -3,253 -4,313 -1,942 2,455 -1,853 993 47.81%
-
NP to SH 12,615 -3,253 -4,313 -1,942 2,455 -1,853 993 47.81%
-
Tax Rate 1.06% - - - 0.00% - -0.61% -
Total Cost -8,305 6,015 4,313 1,942 -2,455 1,853 -993 38.61%
-
Net Worth 177,749 163,500 168,000 181,500 188,999 188,303 197,250 -1.58%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 CAGR
Div - - 7,500 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 CAGR
Net Worth 177,749 163,500 168,000 181,500 188,999 188,303 197,250 -1.58%
NOSH 75,000 75,000 75,000 75,000 75,000 75,021 75,000 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 CAGR
NP Margin 292.69% -117.78% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 7.10% -1.99% -2.57% -1.07% 1.30% -0.98% 0.50% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 CAGR
RPS 5.75 3.68 0.00 0.00 0.00 0.00 0.00 -
EPS 16.82 -4.34 -5.75 -2.59 3.27 -2.47 1.32 47.88%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.18 2.24 2.42 2.52 2.51 2.63 -1.58%
Adjusted Per Share Value based on latest NOSH - 75,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 CAGR
RPS 5.75 3.68 0.00 0.00 0.00 0.00 0.00 -
EPS 16.82 -4.34 -5.75 -2.59 3.27 -2.47 1.32 47.88%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.18 2.24 2.42 2.52 2.5107 2.63 -1.58%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 30/09/14 -
Price 0.00 0.48 0.85 1.10 1.36 1.65 1.76 -
P/RPS 0.00 13.03 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 -11.07 -14.78 -42.48 41.55 -66.80 132.93 -
EY 0.00 -9.04 -6.77 -2.35 2.41 -1.50 0.75 -
DY 0.00 0.00 11.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.22 0.38 0.45 0.54 0.66 0.67 -
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 CAGR
Date 25/05/21 25/06/20 30/05/19 23/05/18 17/05/17 18/05/16 19/11/14 -
Price 0.905 0.50 0.86 1.00 1.32 1.65 1.85 -
P/RPS 15.75 13.58 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.38 -11.53 -14.95 -38.62 40.33 -66.80 139.73 -39.39%
EY 18.59 -8.67 -6.69 -2.59 2.48 -1.50 0.72 64.84%
DY 0.00 0.00 11.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.23 0.38 0.41 0.52 0.66 0.70 -8.96%

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