[MALTON] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 13.65%
YoY- -13.8%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 69,287 39,604 151,570 100,201 81,409 50,083 254,649 -57.91%
PBT 4,415 3,097 35,546 26,552 23,832 16,790 117,216 -88.69%
Tax -1,017 -1,040 -12,716 -9,000 -8,348 -5,758 -81,604 -94.58%
NP 3,398 2,057 22,830 17,552 15,484 11,032 35,612 -79.02%
-
NP to SH 3,377 2,057 23,720 17,887 15,738 11,583 35,612 -79.11%
-
Tax Rate 23.04% 33.58% 35.77% 33.90% 35.03% 34.29% 69.62% -
Total Cost 65,889 37,547 128,740 82,649 65,925 39,051 219,037 -55.00%
-
Net Worth 441,077 446,264 460,546 447,174 453,708 471,358 432,082 1.37%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - 24,356 -
Div Payout % - - - - - - 68.40% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 441,077 446,264 460,546 447,174 453,708 471,358 432,082 1.37%
NOSH 344,591 348,644 362,635 354,900 354,459 365,394 348,454 -0.73%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.90% 5.19% 15.06% 17.52% 19.02% 22.03% 13.98% -
ROE 0.77% 0.46% 5.15% 4.00% 3.47% 2.46% 8.24% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 20.11 11.36 41.80 28.23 22.97 13.71 73.08 -57.59%
EPS 0.98 0.59 6.55 5.04 4.44 3.17 10.22 -78.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.99 -
NAPS 1.28 1.28 1.27 1.26 1.28 1.29 1.24 2.13%
Adjusted Per Share Value based on latest NOSH - 364,237
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.20 7.55 28.88 19.09 15.51 9.54 48.52 -57.91%
EPS 0.64 0.39 4.52 3.41 3.00 2.21 6.79 -79.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.64 -
NAPS 0.8404 0.8503 0.8775 0.8521 0.8645 0.8981 0.8233 1.37%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.94 0.70 0.58 0.49 0.59 0.78 1.05 -
P/RPS 4.67 6.16 1.39 1.74 2.57 5.69 1.44 118.62%
P/EPS 95.92 118.64 8.87 9.72 13.29 24.61 10.27 341.69%
EY 1.04 0.84 11.28 10.29 7.53 4.06 9.73 -77.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.66 -
P/NAPS 0.73 0.55 0.46 0.39 0.46 0.60 0.85 -9.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 03/09/02 -
Price 0.94 0.93 0.67 0.55 0.51 0.61 0.90 -
P/RPS 4.67 8.19 1.60 1.95 2.22 4.45 1.23 142.78%
P/EPS 95.92 157.63 10.24 10.91 11.49 19.24 8.81 389.10%
EY 1.04 0.63 9.76 9.16 8.71 5.20 11.36 -79.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.77 -
P/NAPS 0.73 0.73 0.53 0.44 0.40 0.47 0.73 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