Panda Eco System Berhad (KLSE:PANDA)
Malaysia · Delayed Price · Currency is MYR 0.1850
-0.0050 (-2.63%)
At close: Aug 28, 2026
Panda Eco System Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 50.06 | 43.77 | 31.16 | 23.77 | 20.98 | 20 | |
Revenue Growth | 42.75% | 40.47% | 31.10% | 13.28% | 4.89% | 22.01% |
Cost of Revenue | 31.46 | 24.71 | 13.95 | 10.84 | 9.33 | 8.71 |
Gross Profit | 18.6 | 19.07 | 17.22 | 12.92 | 11.65 | 11.3 |
Selling, General & Admin | 8.31 | 7.88 | 6.99 | 6.95 | 3.92 | 2.76 |
Operating Expenses | 8 | 7.61 | 7.15 | 7 | 3.58 | 2.51 |
Operating Income | 10.6 | 11.45 | 10.06 | 5.92 | 8.07 | 8.78 |
Interest Expense | -0.11 | -0.11 | -0.02 | -0.01 | -0 | -0.01 |
Interest & Investment Income | - | - | - | - | - | 0.09 |
Other Non Operating Income (Expenses) | 0.94 | 0.94 | 1.04 | 0.39 | 0.41 | 0.14 |
EBT Excluding Unusual Items | 11.43 | 12.28 | 11.08 | 6.31 | 8.47 | 9 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 1.78 |
Asset Writedown | - | - | - | - | - | -0.35 |
Pretax Income | 11.43 | 12.28 | 11.08 | 6.31 | 8.47 | 10.43 |
Income Tax Expense | 3.28 | 3.53 | 3 | 2 | 1.42 | 2.53 |
Earnings From Continuing Operations | 8.15 | 8.75 | 8.08 | 4.3 | 7.05 | 7.9 |
Minority Interest in Earnings | 0.54 | 0.47 | - | - | - | - |
Net Income | 8.69 | 9.22 | 8.08 | 4.3 | 7.05 | 7.9 |
Net Income to Common | 8.69 | 9.22 | 8.08 | 4.3 | 7.05 | 7.9 |
Net Income Growth | 14.24% | 14.08% | 87.84% | -38.95% | -10.79% | 14.98% |
Shares Outstanding (Basic) | 690 | 682 | 671 | 573 | 562 | 562 |
Shares Outstanding (Diluted) | 690 | 682 | 671 | 573 | 562 | 671 |
Shares Change | 2.39% | 1.58% | 17.14% | 1.97% | -16.28% | - |
EPS (Basic) | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
EPS (Diluted) | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
EPS Growth | 11.96% | 12.30% | 60.37% | -40.13% | 4.52% | 20.00% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 10.49 | 10 | 8.95 | 3.9 | 5.95 | 9.09 |
Free Cash Flow Per Share | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
Dividend Per Share | 0.003 | 0.003 | 0.003 | - | - | - |
Dividend Growth | 0% | 0% | - | - | - | - |
Gross Margin | 37.16% | 43.56% | 55.25% | 54.37% | 55.52% | 56.48% |
Operating Margin | 21.18% | 26.16% | 32.29% | 24.91% | 38.47% | 43.91% |
Profit Margin | 17.36% | 21.07% | 25.94% | 18.10% | 33.59% | 39.49% |
Free Cash Flow Margin | 20.95% | 22.84% | 28.72% | 16.41% | 28.36% | 45.45% |
EBITDA | 12.91 | 13.02 | 10.32 | 6.06 | 8.22 | 9.01 |
EBITDA Margin | 25.78% | 29.75% | 33.11% | 25.51% | 39.16% | 45.04% |
D&A For EBITDA | 2.31 | 1.57 | 0.26 | 0.14 | 0.15 | 0.23 |
EBIT | 10.6 | 11.45 | 10.06 | 5.92 | 8.07 | 8.78 |
EBIT Margin | 21.18% | 26.16% | 32.29% | 24.91% | 38.47% | 43.91% |
Effective Tax Rate | 28.68% | 28.76% | 27.07% | 31.77% | 16.81% | 24.26% |