[MALPAC] YoY TTM Result on 31-Dec-2017 [#2]

Announcement Date
12-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 8.07%
YoY- -48.99%
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Revenue 3,745 1,866 0 0 0 0 0 -
PBT 5,534 43 -6,388 -4,659 -3,304 -3,423 1,129 27.65%
Tax -135 0 0 0 177 0 -135 0.00%
NP 5,399 43 -6,388 -4,659 -3,127 -3,423 994 29.68%
-
NP to SH 5,399 43 -6,388 -4,659 -3,127 -3,423 994 29.68%
-
Tax Rate 2.44% 0.00% - - - - 11.96% -
Total Cost -1,654 1,823 6,388 4,659 3,127 3,423 -994 8.13%
-
Net Worth 171,749 166,500 166,500 180,750 185,250 188,249 197,250 -2.10%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Div - - 7,500 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Net Worth 171,749 166,500 166,500 180,750 185,250 188,249 197,250 -2.10%
NOSH 75,000 75,000 75,000 75,000 75,000 75,000 75,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
NP Margin 144.17% 2.30% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 3.14% 0.03% -3.84% -2.58% -1.69% -1.82% 0.50% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
RPS 4.99 2.49 0.00 0.00 0.00 0.00 0.00 -
EPS 7.20 0.06 -8.52 -6.21 -4.17 -4.56 1.33 29.62%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.22 2.22 2.41 2.47 2.51 2.63 -2.10%
Adjusted Per Share Value based on latest NOSH - 75,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
RPS 4.99 2.49 0.00 0.00 0.00 0.00 0.00 -
EPS 7.20 0.06 -8.52 -6.21 -4.17 -4.56 1.33 29.62%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.22 2.22 2.41 2.47 2.51 2.63 -2.10%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/06/14 -
Price 0.72 0.80 0.81 1.20 1.47 1.60 1.82 -
P/RPS 14.42 32.15 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.00 1,395.35 -9.51 -19.32 -35.26 -35.06 137.32 -33.13%
EY 10.00 0.07 -10.52 -5.18 -2.84 -2.85 0.73 49.49%
DY 0.00 0.00 12.35 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.36 0.50 0.60 0.64 0.69 -11.56%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/06/14 CAGR
Date 24/02/21 21/02/20 21/02/19 12/02/18 15/02/17 24/02/16 20/08/14 -
Price 0.90 0.73 0.86 1.10 1.42 1.61 1.98 -
P/RPS 18.02 29.34 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.50 1,273.26 -10.10 -17.71 -34.06 -35.28 149.40 -31.69%
EY 8.00 0.08 -9.90 -5.65 -2.94 -2.83 0.67 46.36%
DY 0.00 0.00 11.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.39 0.46 0.57 0.64 0.75 -9.55%

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