[MALTON] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 75.54%
YoY- -114.42%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 85,528 265,910 155,976 83,282 32,272 166,660 128,108 -23.59%
PBT 8,506 6,125 6,884 2,145 -1,116 14,996 9,712 -8.45%
Tax -3,079 -20,229 -14,106 -2,632 -875 -7,946 -5,282 -30.19%
NP 5,427 -14,104 -7,222 -487 -1,991 7,050 4,430 14.47%
-
NP to SH 5,059 -14,104 -7,222 -487 -1,991 7,029 4,409 9.59%
-
Tax Rate 36.20% 330.27% 204.91% 122.70% - 52.99% 54.39% -
Total Cost 80,101 280,014 163,198 83,769 34,263 159,610 123,678 -25.12%
-
Net Worth 415,186 410,814 418,666 424,385 422,650 424,523 420,070 -0.77%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - 34,716 -
Div Payout % - - - - - - 787.40% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 415,186 410,814 418,666 424,385 422,650 424,523 420,070 -0.77%
NOSH 348,896 348,148 348,888 347,857 349,298 347,970 347,165 0.33%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.35% -5.30% -4.63% -0.58% -6.17% 4.23% 3.46% -
ROE 1.22% -3.43% -1.72% -0.11% -0.47% 1.66% 1.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 24.51 76.38 44.71 23.94 9.24 47.89 36.90 -23.85%
EPS 1.45 4.05 -2.07 -0.14 -0.57 2.02 1.27 9.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 1.19 1.18 1.20 1.22 1.21 1.22 1.21 -1.10%
Adjusted Per Share Value based on latest NOSH - 349,534
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 16.19 50.35 29.53 15.77 6.11 31.56 24.26 -23.61%
EPS 0.96 -2.67 -1.37 -0.09 -0.38 1.33 0.83 10.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.57 -
NAPS 0.7861 0.7779 0.7927 0.8035 0.8003 0.8038 0.7954 -0.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.40 0.37 0.50 0.74 0.70 0.67 0.90 -
P/RPS 1.63 0.48 1.12 3.09 7.58 1.40 2.44 -23.56%
P/EPS 27.59 -9.13 -24.15 -528.57 -122.81 33.17 70.87 -46.65%
EY 3.63 -10.95 -4.14 -0.19 -0.81 3.01 1.41 87.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.11 -
P/NAPS 0.34 0.31 0.42 0.61 0.58 0.55 0.74 -40.42%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 31/05/05 28/02/05 29/11/04 30/08/04 31/05/04 -
Price 0.34 0.37 0.40 0.61 0.70 0.69 0.64 -
P/RPS 1.39 0.48 0.89 2.55 7.58 1.44 1.73 -13.56%
P/EPS 23.45 -9.13 -19.32 -435.71 -122.81 34.16 50.39 -39.91%
EY 4.26 -10.95 -5.17 -0.23 -0.81 2.93 1.98 66.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.63 -
P/NAPS 0.29 0.31 0.33 0.50 0.58 0.57 0.53 -33.07%

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