End-of-day quote
BURSA MALAYSIA
03:30:00 26/04/2024 am IST
|
5-day change
|
1st Jan Change
|
0.265
MYR
|
0.00%
|
|
-3.64%
|
+15.22%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,479
|
3,122
|
1,150
|
985.9
|
1,232
|
2,177
|
2,177
|
-
|
Enterprise Value (EV)
1 |
2,520
|
4,067
|
1,943
|
1,274
|
1,674
|
1,890
|
2,258
|
2,011
|
P/E ratio
|
-81.8
x
|
95
x
|
-2.34
x
|
-10.8
x
|
-12.3
x
|
19
x
|
13.1
x
|
10.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
1.58%
|
1.96%
|
Capitalization / Revenue
|
2.58
x
|
4.65
x
|
2.1
x
|
2.61
x
|
2.12
x
|
1.56
x
|
1.71
x
|
1.64
x
|
EV / Revenue
|
4.4
x
|
6.06
x
|
3.55
x
|
3.38
x
|
2.88
x
|
1.56
x
|
1.78
x
|
1.51
x
|
EV / EBITDA
|
9.88
x
|
12.9
x
|
6.85
x
|
11.4
x
|
15.7
x
|
5.18
x
|
4.93
x
|
4.13
x
|
EV / FCF
|
17.6
x
|
45.6
x
|
8.56
x
|
-11.5
x
|
-9.4
x
|
17.5
x
|
9.34
x
|
5.77
x
|
FCF Yield
|
5.69%
|
2.2%
|
11.7%
|
-8.7%
|
-10.6%
|
5.73%
|
10.7%
|
17.3%
|
Price to Book
|
0.53
x
|
1.11
x
|
0.51
x
|
0.44
x
|
0.54
x
|
0.96
x
|
0.88
x
|
0.82
x
|
Nbr of stocks (in thousands)
|
82,15,600
|
82,15,600
|
82,15,600
|
82,15,600
|
82,15,600
|
82,15,600
|
82,15,600
|
-
|
Reference price
2 |
0.1800
|
0.3800
|
0.1400
|
0.1200
|
0.1500
|
0.2650
|
0.2650
|
0.2650
|
Announcement Date
|
27/02/19
|
25/02/20
|
24/03/21
|
28/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
573.2
|
670.8
|
546.9
|
377.5
|
580.9
|
1,215
|
1,270
|
1,331
|
EBITDA
1 |
254.9
|
314.1
|
283.5
|
112.1
|
106.9
|
365
|
457.9
|
486.5
|
EBIT
1 |
67.06
|
115.7
|
40.82
|
-44.92
|
-54.75
|
161.5
|
255.8
|
293.4
|
Operating Margin
|
11.7%
|
17.25%
|
7.46%
|
-11.9%
|
-9.43%
|
13.3%
|
20.14%
|
22.04%
|
Earnings before Tax (EBT)
1 |
-16.75
|
42.49
|
-477
|
-82.22
|
-81.77
|
121.2
|
223.8
|
257.9
|
Net income
1 |
-17.89
|
33.22
|
-491.7
|
-90.82
|
-100.4
|
99.52
|
171
|
196.4
|
Net margin
|
-3.12%
|
4.95%
|
-89.91%
|
-24.06%
|
-17.29%
|
8.19%
|
13.46%
|
14.75%
|
EPS
2 |
-0.002200
|
0.004000
|
-0.0599
|
-0.0111
|
-0.0122
|
0.0121
|
0.0203
|
0.0253
|
Free Cash Flow
1 |
143.3
|
89.28
|
227
|
-110.9
|
-178.1
|
151.6
|
241.8
|
348.7
|
FCF margin
|
25%
|
13.31%
|
41.5%
|
-29.38%
|
-30.66%
|
14.62%
|
19.04%
|
26.19%
|
FCF Conversion (EBITDA)
|
56.22%
|
28.43%
|
80.06%
|
-
|
-
|
49.68%
|
52.82%
|
71.68%
|
FCF Conversion (Net income)
|
-
|
268.8%
|
-
|
-
|
-
|
251.98%
|
141.4%
|
177.6%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0.004200
|
0.005200
|
Announcement Date
|
27/02/19
|
25/02/20
|
24/03/21
|
28/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2023 Q4
|
---|
Net sales
|
-
|
-
|
EBITDA
|
124.6
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
1 |
-10.31
|
66.68
|
Net margin
|
-
|
-
|
EPS
|
-
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
30/08/19
|
27/02/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
1,041
|
945
|
793
|
289
|
441
|
470
|
81.1
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
166
|
Leverage (Debt/EBITDA)
|
4.083
x
|
3.01
x
|
2.796
x
|
2.574
x
|
4.128
x
|
1.54
x
|
0.1771
x
|
-
|
Free Cash Flow
1 |
143
|
89.3
|
227
|
-111
|
-178
|
152
|
242
|
349
|
ROE (net income / shareholders' equity)
|
-0.64%
|
1.19%
|
-1.23%
|
-4.01%
|
-4.42%
|
2.72%
|
6.41%
|
7.01%
|
ROA (Net income/ Total Assets)
|
-0.39%
|
0.77%
|
-0.81%
|
-2.81%
|
-3.29%
|
1.92%
|
4.88%
|
5.26%
|
Assets
1 |
4,585
|
4,319
|
60,888
|
3,232
|
3,052
|
3,139
|
3,508
|
3,733
|
Book Value Per Share
2 |
0.3400
|
0.3400
|
0.2800
|
0.2700
|
0.2800
|
0.2800
|
0.3000
|
0.3200
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
28.8
|
113
|
55.3
|
82.1
|
153
|
110
|
183
|
113
|
Capex / Sales
|
5.03%
|
16.9%
|
10.12%
|
21.74%
|
26.35%
|
10.57%
|
14.37%
|
8.51%
|
Announcement Date
|
27/02/19
|
25/02/20
|
24/03/21
|
28/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
Last Close Price
0.265
MYR Average target price
0.325
MYR Spread / Average Target +22.64% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.22% | 457M | | +1.59% | 16.73B | | +12.28% | 9.69B | | -4.38% | 6.61B | | -18.75% | 5.69B | | +0.92% | 5.01B | | -7.56% | 4.86B | | +4.17% | 4.54B | | +11.51% | 3.99B | | +7.22% | 3.9B |
Other Oil & Gas Drilling
|