[MALTON] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 22.18%
YoY- 1369.2%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 116,469 304,796 222,566 173,658 85,528 265,910 155,976 -17.67%
PBT 958 10,503 9,336 10,142 8,506 6,125 6,884 -73.11%
Tax -46 -6,856 -3,972 -3,203 -3,079 -20,229 -14,106 -97.79%
NP 912 3,647 5,364 6,939 5,427 -14,104 -7,222 -
-
NP to SH 15 2,441 4,634 6,181 5,059 -14,104 -7,222 -
-
Tax Rate 4.80% 65.28% 42.54% 31.58% 36.20% 330.27% 204.91% -
Total Cost 115,557 301,149 217,202 166,719 80,101 280,014 163,198 -20.54%
-
Net Worth 410,839 410,839 421,589 425,127 415,186 410,814 418,666 -1.24%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 410,839 410,839 421,589 425,127 415,186 410,814 418,666 -1.24%
NOSH 348,169 348,169 348,421 349,209 348,896 348,148 348,888 -0.13%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.78% 1.20% 2.41% 4.00% 6.35% -5.30% -4.63% -
ROE 0.00% 0.59% 1.10% 1.45% 1.22% -3.43% -1.72% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 33.45 87.54 63.88 49.73 24.51 76.38 44.71 -17.57%
EPS 0.00 0.70 1.33 1.77 1.45 4.05 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.18 1.21 1.2174 1.19 1.18 1.20 -1.11%
Adjusted Per Share Value based on latest NOSH - 350,625
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 22.19 58.08 42.41 33.09 16.30 50.67 29.72 -17.68%
EPS 0.00 0.47 0.88 1.18 0.96 -2.69 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7828 0.7828 0.8033 0.81 0.7911 0.7828 0.7977 -1.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.31 0.31 0.30 0.40 0.37 0.50 -
P/RPS 0.93 0.35 0.49 0.60 1.63 0.48 1.12 -11.64%
P/EPS 7,195.49 44.22 23.31 16.95 27.59 -9.13 -24.15 -
EY 0.01 2.26 4.29 5.90 3.63 -10.95 -4.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.26 0.25 0.34 0.31 0.42 -27.34%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 25/08/06 26/05/06 28/02/06 28/11/05 29/08/05 31/05/05 -
Price 0.31 0.34 0.32 0.33 0.34 0.37 0.40 -
P/RPS 0.93 0.39 0.50 0.66 1.39 0.48 0.89 2.97%
P/EPS 7,195.49 48.50 24.06 18.64 23.45 -9.13 -19.32 -
EY 0.01 2.06 4.16 5.36 4.26 -10.95 -5.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.26 0.27 0.29 0.31 0.33 -14.68%

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