[MALTON] QoQ Quarter Result on 30-Sep-2018 [#1]

Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 1068.17%
YoY- -82.02%
Quarter Report
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 392,877 193,892 252,931 157,936 274,555 177,597 241,504 38.44%
PBT 40,556 12,333 8,922 7,899 16,583 6,052 32,467 16.03%
Tax -26,843 -6,637 -6,884 -3,451 -16,437 -365 -8,419 117.08%
NP 13,713 5,696 2,038 4,448 146 5,687 24,048 -31.30%
-
NP to SH 13,852 6,006 2,587 4,661 399 5,953 24,201 -31.13%
-
Tax Rate 66.19% 53.81% 77.16% 43.69% 99.12% 6.03% 25.93% -
Total Cost 379,164 188,196 250,893 153,488 274,409 171,910 217,456 45.01%
-
Net Worth 924,245 918,964 913,683 924,245 913,682 913,642 908,055 1.18%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 924,245 918,964 913,683 924,245 913,682 913,642 908,055 1.18%
NOSH 528,140 528,140 528,140 528,140 528,140 528,140 527,990 0.01%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.49% 2.94% 0.81% 2.82% 0.05% 3.20% 9.96% -
ROE 1.50% 0.65% 0.28% 0.50% 0.04% 0.65% 2.67% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 74.39 36.71 47.89 29.90 51.99 33.63 45.74 38.42%
EPS 2.62 2.34 0.49 0.88 0.08 1.13 4.59 -31.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.74 1.73 1.75 1.73 1.73 1.72 1.16%
Adjusted Per Share Value based on latest NOSH - 528,140
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 74.39 36.71 47.89 29.90 51.99 33.63 45.73 38.44%
EPS 2.62 2.34 0.49 0.88 0.08 1.13 4.58 -31.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.74 1.73 1.75 1.73 1.7299 1.7193 1.19%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.56 0.49 0.45 0.525 0.50 0.805 0.935 -
P/RPS 0.75 1.33 0.94 1.76 0.96 2.39 2.04 -48.77%
P/EPS 21.35 43.09 91.87 59.49 661.83 71.42 20.40 3.08%
EY 4.68 2.32 1.09 1.68 0.15 1.40 4.90 -3.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.26 0.30 0.29 0.47 0.54 -29.51%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 28/05/19 26/02/19 15/11/18 30/08/18 21/05/18 27/02/18 -
Price 0.49 0.535 0.53 0.515 0.58 0.58 0.94 -
P/RPS 0.66 1.46 1.11 1.72 1.12 1.72 2.05 -53.12%
P/EPS 18.68 47.05 108.20 58.35 767.72 51.45 20.51 -6.05%
EY 5.35 2.13 0.92 1.71 0.13 1.94 4.88 6.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.31 0.29 0.34 0.34 0.55 -36.32%

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