[MPSOL] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[MPSOL] MATRIX PARKING SOLUTION HOLDINGS BERHAD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -2389.83%
YoY- -580.6%
Quarter Report
Latest QR
Upcoming QR
MPSOL's Result
MPSOL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 15,980 11,277 5,823 8,253 11,828 9,157 11.77%
PBT 1,528 -497 1,277 -2,441 585 1,021 8.39%
Tax -714 -14 -10 -261 -982 -294 19.40%
NP 814 -511 1,267 -2,702 -397 727 2.28%
-
NP to SH 814 -511 1,267 -2,702 -397 727 2.28%
-
Tax Rate 46.73% - 0.78% - 167.86% 28.80% -
Total Cost 15,166 11,788 4,556 10,955 12,225 8,430 12.45%
-
Net Worth 8,914 7,576 7,799 6,725 5,740 4,271 15.84%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div - - - - 500 - -
Div Payout % - - - - 0.00% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 8,914 7,576 7,799 6,725 5,740 4,271 15.84%
NOSH 222,851 222,851 222,851 222,851 200,001 181,749 4.15%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 5.09% -4.53% 21.76% -32.74% -3.36% 7.94% -
ROE 9.13% -6.74% 16.24% -40.17% -6.92% 17.02% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 7.17 5.06 2.61 4.05 5.91 5.04 7.30%
EPS 0.37 -0.23 0.57 -1.33 -0.20 0.40 -1.54%
DPS 0.00 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.04 0.034 0.035 0.033 0.0287 0.0235 11.21%
Adjusted Per Share Value based on latest NOSH - 222,851
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 7.17 5.06 2.61 3.70 5.31 4.11 11.76%
EPS 0.37 -0.23 0.57 -1.21 -0.18 0.33 2.31%
DPS 0.00 0.00 0.00 0.00 0.22 0.00 -
NAPS 0.04 0.034 0.035 0.0302 0.0258 0.0192 15.80%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 - -
Price 0.10 0.18 0.18 0.17 0.16 0.00 -
P/RPS 1.39 3.56 6.89 4.20 2.71 0.00 -
P/EPS 27.38 -78.50 31.66 -12.82 -80.60 0.00 -
EY 3.65 -1.27 3.16 -7.80 -1.24 0.00 -
DY 0.00 0.00 0.00 0.00 1.56 0.00 -
P/NAPS 2.50 5.29 5.14 5.15 5.57 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 28/02/24 27/02/23 25/02/22 30/03/21 28/02/20 - -
Price 0.10 0.18 0.18 0.00 0.205 0.00 -
P/RPS 1.39 3.56 6.89 0.00 3.47 0.00 -
P/EPS 27.38 -78.50 31.66 0.00 -103.28 0.00 -
EY 3.65 -1.27 3.16 0.00 -0.97 0.00 -
DY 0.00 0.00 0.00 0.00 1.22 0.00 -
P/NAPS 2.50 5.29 5.14 0.00 7.14 0.00 -

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