[MPSOL] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[MPSOL] MATRIX PARKING SOLUTION HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 1284.11%
YoY- 146.89%
Quarter Report
Latest QR
Upcoming QR
MPSOL's Result
MPSOL's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 7,474 11,277 4,335 5,823 3,062 8,253 4,499 18.43%
PBT 541 -497 -225 1,277 -107 -2,441 87 83.89%
Tax -177 -14 0 -10 0 -261 -28 84.90%
NP 364 -511 -225 1,267 -107 -2,702 59 83.40%
-
NP to SH 364 -511 -225 1,267 -107 -2,702 59 83.40%
-
Tax Rate 32.72% - - 0.78% - - 32.18% -
Total Cost 7,110 11,788 4,560 4,556 3,169 10,955 4,440 16.99%
-
Net Worth 7,510 7,576 7,732 7,799 6,574 6,725 5,780 9.11%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 7,510 7,576 7,732 7,799 6,574 6,725 5,780 9.11%
NOSH 222,851 222,851 222,851 222,851 222,851 222,851 200,001 3.67%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 4.87% -4.53% -5.19% 21.76% -3.49% -32.74% 1.31% -
ROE 4.85% -6.74% -2.91% 16.24% -1.63% -40.17% 1.02% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 3.35 5.06 1.95 2.61 1.37 4.05 2.25 14.18%
EPS 0.16 -0.23 -0.10 0.57 0.05 -1.33 0.03 74.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0337 0.034 0.0347 0.035 0.0295 0.033 0.0289 5.25%
Adjusted Per Share Value based on latest NOSH - 222,851
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 3.35 5.06 1.95 2.61 1.37 3.70 2.02 18.36%
EPS 0.16 -0.23 -0.10 0.57 0.05 -1.21 0.03 74.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0337 0.034 0.0347 0.035 0.0295 0.0302 0.0259 9.17%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.18 0.18 0.18 0.18 0.17 0.17 0.205 -
P/RPS 5.37 3.56 9.25 6.89 12.37 4.20 9.11 -16.15%
P/EPS 110.20 -78.50 -178.28 31.66 -354.06 -12.82 694.92 -45.87%
EY 0.91 -1.27 -0.56 3.16 -0.28 -7.80 0.14 86.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.34 5.29 5.19 5.14 5.76 5.15 7.09 -9.01%
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 25/08/23 27/02/23 26/08/22 25/02/22 19/08/21 30/03/21 21/08/20 -
Price 0.11 0.18 0.18 0.18 0.17 0.00 0.18 -
P/RPS 3.28 3.56 9.25 6.89 12.37 0.00 8.00 -25.71%
P/EPS 67.35 -78.50 -178.28 31.66 -354.06 0.00 610.17 -52.03%
EY 1.48 -1.27 -0.56 3.16 -0.28 0.00 0.16 109.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 5.29 5.19 5.14 5.76 0.00 6.23 -19.41%

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