[MALTON] QoQ TTM Result on 31-Dec-2008 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 47.04%
YoY- -155.35%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 401,338 417,647 430,610 427,849 385,849 394,873 476,316 -10.78%
PBT 18,248 11,817 2,646 1,164 -505 -363 9,917 50.10%
Tax -6,784 -5,514 -3,061 -2,200 -2,686 -2,756 -5,722 12.00%
NP 11,464 6,303 -415 -1,036 -3,191 -3,119 4,195 95.34%
-
NP to SH 11,586 6,391 -1,627 -2,504 -4,728 -4,656 4,049 101.42%
-
Tax Rate 37.18% 46.66% 115.68% 189.00% - - 57.70% -
Total Cost 389,874 411,344 431,025 428,885 389,040 397,992 472,121 -11.96%
-
Net Worth 424,679 420,000 415,706 416,855 413,655 410,165 410,400 2.30%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 424,679 420,000 415,706 416,855 413,655 410,165 410,400 2.30%
NOSH 348,097 350,000 349,333 350,298 350,555 347,597 341,999 1.18%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.86% 1.51% -0.10% -0.24% -0.83% -0.79% 0.88% -
ROE 2.73% 1.52% -0.39% -0.60% -1.14% -1.14% 0.99% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 115.29 119.33 123.27 122.14 110.07 113.60 139.27 -11.82%
EPS 3.33 1.83 -0.47 -0.71 -1.35 -1.34 1.18 99.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.20 1.19 1.19 1.18 1.18 1.20 1.10%
Adjusted Per Share Value based on latest NOSH - 350,298
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 76.47 79.58 82.05 81.52 73.52 75.24 90.76 -10.78%
EPS 2.21 1.22 -0.31 -0.48 -0.90 -0.89 0.77 101.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8092 0.8003 0.7921 0.7943 0.7882 0.7815 0.782 2.30%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.37 0.34 0.26 0.29 0.31 0.39 0.40 -
P/RPS 0.32 0.28 0.21 0.24 0.28 0.34 0.29 6.77%
P/EPS 11.12 18.62 -55.82 -40.57 -22.98 -29.12 33.79 -52.30%
EY 9.00 5.37 -1.79 -2.46 -4.35 -3.43 2.96 109.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.22 0.24 0.26 0.33 0.33 -6.15%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 27/05/09 19/02/09 24/11/08 29/08/08 28/05/08 -
Price 0.35 0.36 0.33 0.28 0.30 0.37 0.41 -
P/RPS 0.30 0.30 0.27 0.23 0.27 0.33 0.29 2.28%
P/EPS 10.52 19.72 -70.85 -39.17 -22.24 -27.62 34.63 -54.77%
EY 9.51 5.07 -1.41 -2.55 -4.50 -3.62 2.89 121.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.28 0.24 0.25 0.31 0.34 -10.05%

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