[MALTON] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -175.99%
YoY- -196.79%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 109,934 72,693 51,010 32,272 38,552 58,821 29,683 139.56%
PBT -759 4,739 3,261 -1,116 5,284 5,297 1,318 -
Tax -6,123 -11,474 -1,758 -875 -2,664 -4,265 23 -
NP -6,882 -6,735 1,503 -1,991 2,620 1,032 1,341 -
-
NP to SH -6,882 -6,735 1,503 -1,991 2,620 1,032 1,320 -
-
Tax Rate - 242.12% 53.91% - 50.42% 80.52% -1.75% -
Total Cost 116,816 79,428 49,507 34,263 35,932 57,789 28,342 157.28%
-
Net Worth 411,981 418,756 426,432 422,650 426,186 416,239 444,631 -4.96%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - 34,399 - -
Div Payout % - - - - - 3,333.33% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 411,981 418,756 426,432 422,650 426,186 416,239 444,631 -4.96%
NOSH 349,137 348,963 349,534 349,298 349,333 343,999 347,368 0.33%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -6.26% -9.26% 2.95% -6.17% 6.80% 1.75% 4.52% -
ROE -1.67% -1.61% 0.35% -0.47% 0.61% 0.25% 0.30% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.49 20.83 14.59 9.24 11.04 17.10 8.55 138.68%
EPS -1.98 -1.93 0.43 -0.57 0.75 0.30 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.18 1.20 1.22 1.21 1.22 1.21 1.28 -5.28%
Adjusted Per Share Value based on latest NOSH - 349,298
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.82 13.76 9.66 6.11 7.30 11.14 5.62 139.61%
EPS -1.30 -1.28 0.28 -0.38 0.50 0.20 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 6.51 0.00 -
NAPS 0.7801 0.7929 0.8074 0.8003 0.807 0.7881 0.8419 -4.96%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.37 0.50 0.74 0.70 0.67 0.90 0.94 -
P/RPS 1.18 2.40 5.07 7.58 6.07 5.26 11.00 -77.45%
P/EPS -18.77 -25.91 172.09 -122.81 89.33 300.00 247.37 -
EY -5.33 -3.86 0.58 -0.81 1.12 0.33 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 11.11 0.00 -
P/NAPS 0.31 0.42 0.61 0.58 0.55 0.74 0.73 -43.53%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 28/02/05 29/11/04 30/08/04 31/05/04 27/02/04 -
Price 0.37 0.40 0.61 0.70 0.69 0.64 0.94 -
P/RPS 1.18 1.92 4.18 7.58 6.25 3.74 11.00 -77.45%
P/EPS -18.77 -20.73 141.86 -122.81 92.00 213.33 247.37 -
EY -5.33 -4.83 0.70 -0.81 1.09 0.47 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 15.63 0.00 -
P/NAPS 0.31 0.33 0.50 0.58 0.57 0.53 0.73 -43.53%

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