[MALTON] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 49.98%
YoY- -336.67%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 304,673 332,500 356,285 319,165 265,909 194,527 180,655 41.82%
PBT 10,522 8,577 14,122 15,747 6,125 12,168 12,726 -11.93%
Tax -6,837 -10,095 -20,800 -22,434 -20,230 -16,771 -9,562 -20.08%
NP 3,685 -1,518 -6,678 -6,687 -14,105 -4,603 3,164 10.72%
-
NP to SH 2,472 -2,248 -7,436 -7,055 -14,105 -4,603 3,164 -15.20%
-
Tax Rate 64.98% 117.70% 147.29% 142.47% 330.29% 137.83% 75.14% -
Total Cost 300,988 334,018 362,963 325,852 280,014 199,130 177,491 42.34%
-
Net Worth 411,477 425,425 426,850 415,186 411,981 418,756 426,432 -2.35%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 34,399 -
Div Payout % - - - - - - 1,087.23% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 411,477 425,425 426,850 415,186 411,981 418,756 426,432 -2.35%
NOSH 348,709 351,590 350,625 348,896 349,137 348,963 349,534 -0.15%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.21% -0.46% -1.87% -2.10% -5.30% -2.37% 1.75% -
ROE 0.60% -0.53% -1.74% -1.70% -3.42% -1.10% 0.74% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 87.37 94.57 101.61 91.48 76.16 55.74 51.68 42.05%
EPS 0.71 -0.64 -2.12 -2.02 -4.04 -1.32 0.91 -15.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 1.18 1.21 1.2174 1.19 1.18 1.20 1.22 -2.20%
Adjusted Per Share Value based on latest NOSH - 348,896
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 58.05 63.35 67.89 60.81 50.67 37.07 34.42 41.82%
EPS 0.47 -0.43 -1.42 -1.34 -2.69 -0.88 0.60 -15.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.55 -
NAPS 0.784 0.8106 0.8133 0.7911 0.785 0.7979 0.8125 -2.35%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.31 0.31 0.30 0.40 0.37 0.50 0.74 -
P/RPS 0.35 0.33 0.30 0.44 0.49 0.90 1.43 -60.97%
P/EPS 43.73 -48.48 -14.15 -19.78 -9.16 -37.91 81.75 -34.17%
EY 2.29 -2.06 -7.07 -5.06 -10.92 -2.64 1.22 52.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.51 -
P/NAPS 0.26 0.26 0.25 0.34 0.31 0.42 0.61 -43.45%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 26/05/06 28/02/06 28/11/05 29/08/05 31/05/05 28/02/05 -
Price 0.34 0.32 0.33 0.34 0.37 0.40 0.61 -
P/RPS 0.39 0.34 0.32 0.37 0.49 0.72 1.18 -52.29%
P/EPS 47.96 -50.05 -15.56 -16.81 -9.16 -30.32 67.39 -20.33%
EY 2.08 -2.00 -6.43 -5.95 -10.92 -3.30 1.48 25.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 16.39 -
P/NAPS 0.29 0.26 0.27 0.29 0.31 0.33 0.50 -30.52%

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