[MALTON] QoQ Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 243.48%
YoY- 354.09%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 304,796 296,754 347,316 342,112 265,910 207,968 166,564 49.77%
PBT 10,503 12,448 20,284 34,024 6,125 9,178 4,290 81.94%
Tax -6,856 -5,296 -6,406 -12,316 -20,229 -18,807 -5,264 19.32%
NP 3,647 7,152 13,878 21,708 -14,104 -9,629 -974 -
-
NP to SH 2,441 6,178 12,362 20,236 -14,104 -9,629 -974 -
-
Tax Rate 65.28% 42.54% 31.58% 36.20% 330.27% 204.91% 122.70% -
Total Cost 301,149 289,602 333,438 320,404 280,014 217,597 167,538 47.99%
-
Net Worth 410,839 421,589 425,127 415,186 410,814 418,666 424,385 -2.14%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 410,839 421,589 425,127 415,186 410,814 418,666 424,385 -2.14%
NOSH 348,169 348,420 349,209 348,896 348,148 348,888 347,857 0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.20% 2.41% 4.00% 6.35% -5.30% -4.63% -0.58% -
ROE 0.59% 1.47% 2.91% 4.87% -3.43% -2.30% -0.23% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 87.54 85.17 99.46 98.06 76.38 59.61 47.88 49.68%
EPS 0.70 1.77 3.54 5.80 4.05 -2.76 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.21 1.2174 1.19 1.18 1.20 1.22 -2.20%
Adjusted Per Share Value based on latest NOSH - 348,896
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 57.71 56.19 65.76 64.78 50.35 39.38 31.54 49.76%
EPS 0.46 1.17 2.34 3.83 -2.67 -1.82 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7779 0.7983 0.805 0.7861 0.7779 0.7927 0.8035 -2.14%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.31 0.31 0.30 0.40 0.37 0.50 0.74 -
P/RPS 0.35 0.36 0.30 0.41 0.48 0.84 1.55 -63.01%
P/EPS 44.22 17.48 8.47 6.90 -9.13 -18.12 -264.29 -
EY 2.26 5.72 11.80 14.50 -10.95 -5.52 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.25 0.34 0.31 0.42 0.61 -43.45%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 26/05/06 28/02/06 28/11/05 29/08/05 31/05/05 28/02/05 -
Price 0.34 0.32 0.33 0.34 0.37 0.40 0.61 -
P/RPS 0.39 0.38 0.33 0.35 0.48 0.67 1.27 -54.58%
P/EPS 48.50 18.05 9.32 5.86 -9.13 -14.49 -217.86 -
EY 2.06 5.54 10.73 17.06 -10.95 -6.90 -0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.27 0.29 0.31 0.33 0.50 -30.52%

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