[MALTON] QoQ Annualized Quarter Result on 30-Jun-2002

Stock
[MALTON] MALTON BHD
Announcement Date
03-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002
Profit Trend
QoQ- 71.62%
YoY- 2499.42%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 133,601 162,818 200,332 254,649 189,022 14,284 22,092 232.29%
PBT 35,402 47,664 67,160 117,216 93,548 14,080 21,876 37.87%
Tax -12,000 -16,696 -23,032 -81,604 -72,798 -3,178 -4,488 92.75%
NP 23,402 30,968 44,128 35,612 20,750 10,902 17,388 21.92%
-
NP to SH 23,849 31,476 46,332 35,612 20,750 10,902 17,388 23.47%
-
Tax Rate 33.90% 35.03% 34.29% 69.62% 77.82% 22.57% 20.52% -
Total Cost 110,198 131,850 156,204 219,037 168,272 3,382 4,704 720.29%
-
Net Worth 447,175 453,708 471,358 432,082 417,785 0 0 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - 24,356 12,150 - - -
Div Payout % - - - 68.40% 58.56% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 447,175 453,708 471,358 432,082 417,785 0 0 -
NOSH 354,900 354,459 365,394 348,454 348,154 347,197 347,760 1.36%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 17.52% 19.02% 22.03% 13.98% 10.98% 76.32% 78.71% -
ROE 5.33% 6.94% 9.83% 8.24% 4.97% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 37.64 45.93 54.83 73.08 54.29 4.11 6.35 227.88%
EPS 6.72 8.88 12.68 10.22 5.96 3.14 5.00 21.80%
DPS 0.00 0.00 0.00 6.99 3.49 0.00 0.00 -
NAPS 1.26 1.28 1.29 1.24 1.20 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 348,009
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 25.30 30.83 37.93 48.22 35.79 2.70 4.18 232.48%
EPS 4.52 5.96 8.77 6.74 3.93 2.06 3.29 23.60%
DPS 0.00 0.00 0.00 4.61 2.30 0.00 0.00 -
NAPS 0.8467 0.8591 0.8925 0.8181 0.791 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.49 0.59 0.78 1.05 1.27 1.27 1.27 -
P/RPS 1.30 1.28 1.42 1.44 2.34 30.87 19.99 -83.85%
P/EPS 7.29 6.64 6.15 10.27 21.31 40.45 25.40 -56.52%
EY 13.71 15.05 16.26 9.73 4.69 2.47 3.94 129.80%
DY 0.00 0.00 0.00 6.66 2.75 0.00 0.00 -
P/NAPS 0.39 0.46 0.60 0.85 1.06 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 29/11/02 03/09/02 30/05/02 - - -
Price 0.55 0.51 0.61 0.90 1.17 0.00 0.00 -
P/RPS 1.46 1.11 1.11 1.23 2.15 0.00 0.00 -
P/EPS 8.18 5.74 4.81 8.81 19.63 0.00 0.00 -
EY 12.22 17.41 20.79 11.36 5.09 0.00 0.00 -
DY 0.00 0.00 0.00 7.77 2.98 0.00 0.00 -
P/NAPS 0.44 0.40 0.47 0.73 0.97 0.00 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