[MALTON] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 972.11%
YoY- -44.26%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 102,622 204,407 91,107 130,067 73,792 77,268 78,052 20.03%
PBT 6,358 48,481 6,004 23,259 2,920 12,590 11,383 -32.20%
Tax -3,692 -12,017 -1,941 -7,113 -1,414 -3,297 -2,942 16.36%
NP 2,666 36,464 4,063 16,146 1,506 9,293 8,441 -53.65%
-
NP to SH 2,666 36,464 4,063 16,146 1,506 9,293 8,441 -53.65%
-
Tax Rate 58.07% 24.79% 32.33% 30.58% 48.42% 26.19% 25.85% -
Total Cost 99,956 167,943 87,044 113,921 72,286 67,975 69,611 27.30%
-
Net Worth 645,671 656,519 615,732 610,703 598,216 606,975 597,555 5.30%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - 2,300 - - -
Div Payout % - - - - 152.78% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 645,671 656,519 615,732 610,703 598,216 606,975 597,555 5.30%
NOSH 416,562 418,165 418,865 418,290 418,333 418,603 417,871 -0.20%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.60% 17.84% 4.46% 12.41% 2.04% 12.03% 10.81% -
ROE 0.41% 5.55% 0.66% 2.64% 0.25% 1.53% 1.41% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 24.64 48.88 21.75 31.09 17.64 18.46 18.68 20.29%
EPS 0.64 8.72 0.97 3.86 0.36 2.22 2.02 -53.55%
DPS 0.00 0.00 0.00 0.00 0.55 0.00 0.00 -
NAPS 1.55 1.57 1.47 1.46 1.43 1.45 1.43 5.52%
Adjusted Per Share Value based on latest NOSH - 418,290
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.43 38.70 17.25 24.63 13.97 14.63 14.78 20.02%
EPS 0.50 6.90 0.77 3.06 0.29 1.76 1.60 -53.98%
DPS 0.00 0.00 0.00 0.00 0.44 0.00 0.00 -
NAPS 1.2225 1.2431 1.1659 1.1563 1.1327 1.1493 1.1314 5.30%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.905 0.825 0.835 0.83 0.51 0.52 0.51 -
P/RPS 3.67 1.69 3.84 2.67 2.89 2.82 2.73 21.82%
P/EPS 141.41 9.46 86.08 21.50 141.67 23.42 25.25 215.69%
EY 0.71 10.57 1.16 4.65 0.71 4.27 3.96 -68.23%
DY 0.00 0.00 0.00 0.00 1.08 0.00 0.00 -
P/NAPS 0.58 0.53 0.57 0.57 0.36 0.36 0.36 37.47%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 27/11/13 29/08/13 28/05/13 28/02/13 20/11/12 -
Price 1.02 0.865 0.895 0.79 0.725 0.485 0.55 -
P/RPS 4.14 1.77 4.11 2.54 4.11 2.63 2.94 25.65%
P/EPS 159.37 9.92 92.27 20.47 201.39 21.85 27.23 225.11%
EY 0.63 10.08 1.08 4.89 0.50 4.58 3.67 -69.14%
DY 0.00 0.00 0.00 0.00 0.76 0.00 0.00 -
P/NAPS 0.66 0.55 0.61 0.54 0.51 0.33 0.38 44.53%

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