[MALTON] YoY Cumulative Quarter Result on 30-Sep-2004 [#1]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -128.33%
YoY- -196.79%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 105,050 116,469 85,528 32,272 39,604 50,083 5,523 63.34%
PBT 2,211 958 8,506 -1,116 3,097 16,790 5,469 -14.00%
Tax -895 -46 -3,079 -875 -1,040 -5,758 -1,122 -3.69%
NP 1,316 912 5,427 -1,991 2,057 11,032 4,347 -18.04%
-
NP to SH 1,282 15 5,059 -1,991 2,057 11,583 4,347 -18.40%
-
Tax Rate 40.48% 4.80% 36.20% - 33.58% 34.29% 20.52% -
Total Cost 103,734 115,557 80,101 34,263 37,547 39,051 1,176 110.91%
-
Net Worth 415,783 410,839 415,186 422,650 446,264 471,358 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 415,783 410,839 415,186 422,650 446,264 471,358 0 -
NOSH 346,486 348,169 348,896 349,298 348,644 365,394 347,760 -0.06%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.25% 0.78% 6.35% -6.17% 5.19% 22.03% 78.71% -
ROE 0.31% 0.00% 1.22% -0.47% 0.46% 2.46% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 30.32 33.45 24.51 9.24 11.36 13.71 1.59 63.41%
EPS 0.37 0.00 1.45 -0.57 0.59 3.17 1.25 -18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.18 1.19 1.21 1.28 1.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 349,298
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 19.89 22.05 16.19 6.11 7.50 9.48 1.05 63.23%
EPS 0.24 0.00 0.96 -0.38 0.39 2.19 0.82 -18.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7873 0.7779 0.7861 0.8003 0.845 0.8925 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.53 0.31 0.40 0.70 0.70 0.78 1.27 -
P/RPS 1.75 0.93 1.63 7.58 6.16 5.69 79.97 -47.09%
P/EPS 143.24 7,195.49 27.59 -122.81 118.64 24.61 101.60 5.88%
EY 0.70 0.01 3.63 -0.81 0.84 4.06 0.98 -5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.26 0.34 0.58 0.55 0.60 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 29/11/06 28/11/05 29/11/04 28/11/03 29/11/02 - -
Price 0.48 0.31 0.34 0.70 0.93 0.61 0.00 -
P/RPS 1.58 0.93 1.39 7.58 8.19 4.45 0.00 -
P/EPS 129.73 7,195.49 23.45 -122.81 157.63 19.24 0.00 -
EY 0.77 0.01 4.26 -0.81 0.63 5.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.26 0.29 0.58 0.73 0.47 0.00 -

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