[MALTON] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -64.12%
YoY- 276.45%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 39,604 47,386 18,791 31,326 50,083 65,627 183,447 -63.97%
PBT 3,097 6,523 2,720 7,042 16,790 23,667 86,509 -89.11%
Tax -1,040 -3,244 -652 -2,589 -5,758 -8,807 -71,210 -94.00%
NP 2,057 3,279 2,068 4,453 11,032 14,860 15,299 -73.72%
-
NP to SH 2,057 3,832 2,149 4,156 11,583 14,860 15,299 -73.72%
-
Tax Rate 33.58% 49.73% 23.97% 36.77% 34.29% 37.21% 82.32% -
Total Cost 37,547 44,107 16,723 26,873 39,051 50,767 168,148 -63.16%
-
Net Worth 446,264 398,971 458,938 415,599 471,358 431,531 418,195 4.42%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - 24,325 12,162 -
Div Payout % - - - - - 163.70% 79.50% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 446,264 398,971 458,938 415,599 471,358 431,531 418,195 4.42%
NOSH 348,644 398,971 364,237 324,687 365,394 348,009 348,496 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.19% 6.92% 11.01% 14.22% 22.03% 22.64% 8.34% -
ROE 0.46% 0.96% 0.47% 1.00% 2.46% 3.44% 3.66% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.36 11.88 5.16 9.65 13.71 18.86 52.64 -63.98%
EPS 0.59 0.94 0.59 1.28 3.17 4.27 4.39 -73.73%
DPS 0.00 0.00 0.00 0.00 0.00 6.99 3.49 -
NAPS 1.28 1.00 1.26 1.28 1.29 1.24 1.20 4.39%
Adjusted Per Share Value based on latest NOSH - 324,687
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.50 8.97 3.56 5.93 9.48 12.43 34.73 -63.97%
EPS 0.39 0.73 0.41 0.79 2.19 2.81 2.90 -73.71%
DPS 0.00 0.00 0.00 0.00 0.00 4.61 2.30 -
NAPS 0.845 0.7554 0.869 0.7869 0.8925 0.8171 0.7918 4.42%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.70 0.58 0.49 0.59 0.78 1.05 1.27 -
P/RPS 6.16 4.88 9.50 6.12 5.69 5.57 2.41 86.83%
P/EPS 118.64 60.39 83.05 46.09 24.61 24.59 28.93 155.98%
EY 0.84 1.66 1.20 2.17 4.06 4.07 3.46 -61.04%
DY 0.00 0.00 0.00 0.00 0.00 6.66 2.75 -
P/NAPS 0.55 0.58 0.39 0.46 0.60 0.85 1.06 -35.40%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 03/09/02 30/05/02 -
Price 0.93 0.67 0.55 0.51 0.61 0.90 1.17 -
P/RPS 8.19 5.64 10.66 5.29 4.45 4.77 2.22 138.56%
P/EPS 157.63 69.76 93.22 39.84 19.24 21.08 26.65 226.70%
EY 0.63 1.43 1.07 2.51 5.20 4.74 3.75 -69.52%
DY 0.00 0.00 0.00 0.00 0.00 7.77 2.98 -
P/NAPS 0.73 0.67 0.44 0.40 0.47 0.73 0.97 -17.24%

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