[MALTON] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -17.91%
YoY- -78.54%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
Revenue 468,026 347,316 166,564 138,574 162,818 14,284 523,386 0.12%
PBT 1,936 20,284 4,290 8,830 47,664 14,080 44,492 3.43%
Tax 510 -6,406 -5,264 -2,034 -16,696 -3,178 4,078 2.26%
NP 2,446 13,878 -974 6,796 30,968 10,902 48,570 3.27%
-
NP to SH 506 12,362 -974 6,754 31,476 10,902 48,570 5.04%
-
Tax Rate -26.34% 31.58% 122.70% 23.04% 35.03% 22.57% -9.17% -
Total Cost 465,580 333,438 167,538 131,778 131,850 3,382 474,816 0.02%
-
Net Worth 426,485 425,127 424,385 441,077 453,708 0 258,574 -0.53%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
Net Worth 426,485 425,127 424,385 441,077 453,708 0 258,574 -0.53%
NOSH 361,428 349,209 347,857 344,591 354,459 347,197 174,712 -0.78%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
NP Margin 0.52% 4.00% -0.58% 4.90% 19.02% 76.32% 9.28% -
ROE 0.12% 2.91% -0.23% 1.53% 6.94% 0.00% 18.78% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
RPS 129.49 99.46 47.88 40.21 45.93 4.11 299.57 0.90%
EPS 0.14 3.54 -0.28 1.96 8.88 3.14 27.80 5.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.2174 1.22 1.28 1.28 0.00 1.48 0.24%
Adjusted Per Share Value based on latest NOSH - 347,368
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
RPS 88.62 65.76 31.54 26.24 30.83 2.70 99.10 0.12%
EPS 0.10 2.34 -0.18 1.28 5.96 2.06 9.20 4.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8075 0.805 0.8035 0.8352 0.8591 0.00 0.4896 -0.53%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 0.29 0.30 0.74 0.94 0.59 1.27 0.00 -
P/RPS 0.22 0.30 1.55 2.34 1.28 30.87 0.00 -100.00%
P/EPS 207.14 8.47 -264.29 47.96 6.64 40.45 0.00 -100.00%
EY 0.48 11.80 -0.38 2.09 15.05 2.47 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.61 0.73 0.46 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - 25/11/99 -
Price 0.37 0.33 0.61 0.94 0.51 0.00 0.00 -
P/RPS 0.29 0.33 1.27 2.34 1.11 0.00 0.00 -100.00%
P/EPS 264.29 9.32 -217.86 47.96 5.74 0.00 0.00 -100.00%
EY 0.38 10.73 -0.46 2.09 17.41 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.50 0.73 0.40 0.00 0.00 -100.00%

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