[MALTON] QoQ Quarter Result on 30-Jun-2003 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 78.32%
YoY- -74.21%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 58,821 29,683 39,604 47,386 18,791 31,326 50,083 11.30%
PBT 5,297 1,318 3,097 6,523 2,720 7,042 16,790 -53.62%
Tax -4,265 23 -1,040 -3,244 -652 -2,589 -5,758 -18.12%
NP 1,032 1,341 2,057 3,279 2,068 4,453 11,032 -79.36%
-
NP to SH 1,032 1,320 2,057 3,832 2,149 4,156 11,583 -80.02%
-
Tax Rate 80.52% -1.75% 33.58% 49.73% 23.97% 36.77% 34.29% -
Total Cost 57,789 28,342 37,547 44,107 16,723 26,873 39,051 29.82%
-
Net Worth 416,239 444,631 446,264 398,971 458,938 415,599 471,358 -7.94%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 34,399 - - - - - - -
Div Payout % 3,333.33% - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 416,239 444,631 446,264 398,971 458,938 415,599 471,358 -7.94%
NOSH 343,999 347,368 348,644 398,971 364,237 324,687 365,394 -3.93%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 1.75% 4.52% 5.19% 6.92% 11.01% 14.22% 22.03% -
ROE 0.25% 0.30% 0.46% 0.96% 0.47% 1.00% 2.46% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.10 8.55 11.36 11.88 5.16 9.65 13.71 15.85%
EPS 0.30 0.38 0.59 0.94 0.59 1.28 3.17 -79.20%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.28 1.28 1.00 1.26 1.28 1.29 -4.17%
Adjusted Per Share Value based on latest NOSH - 398,971
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.21 5.66 7.55 9.03 3.58 5.97 9.54 11.34%
EPS 0.20 0.25 0.39 0.73 0.41 0.79 2.21 -79.81%
DPS 6.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7931 0.8472 0.8503 0.7602 0.8745 0.7919 0.8981 -7.94%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.90 0.94 0.70 0.58 0.49 0.59 0.78 -
P/RPS 5.26 11.00 6.16 4.88 9.50 6.12 5.69 -5.09%
P/EPS 300.00 247.37 118.64 60.39 83.05 46.09 24.61 428.86%
EY 0.33 0.40 0.84 1.66 1.20 2.17 4.06 -81.20%
DY 11.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.55 0.58 0.39 0.46 0.60 14.99%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.64 0.94 0.93 0.67 0.55 0.51 0.61 -
P/RPS 3.74 11.00 8.19 5.64 10.66 5.29 4.45 -10.93%
P/EPS 213.33 247.37 157.63 69.76 93.22 39.84 19.24 396.51%
EY 0.47 0.40 0.63 1.43 1.07 2.51 5.20 -79.83%
DY 15.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.73 0.73 0.67 0.44 0.40 0.47 8.33%

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