[MALTON] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 1586.67%
YoY- -95.91%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 196,005 229,654 196,678 234,013 173,658 83,282 69,287 18.90%
PBT 19,037 5,419 3,891 968 10,142 2,145 4,415 27.55%
Tax -6,160 -1,937 -2,493 255 -3,203 -2,632 -1,017 34.97%
NP 12,877 3,482 1,398 1,223 6,939 -487 3,398 24.83%
-
NP to SH 12,877 3,609 1,404 253 6,181 -487 3,377 24.96%
-
Tax Rate 32.36% 35.74% 64.07% -26.34% 31.58% 122.70% 23.04% -
Total Cost 183,128 226,172 195,280 232,790 166,719 83,769 65,889 18.55%
-
Net Worth 431,553 412,952 421,200 426,485 425,127 424,385 441,077 -0.36%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 431,553 412,952 421,200 426,485 425,127 424,385 441,077 -0.36%
NOSH 348,027 347,019 350,999 361,428 349,209 347,857 344,591 0.16%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.57% 1.52% 0.71% 0.52% 4.00% -0.58% 4.90% -
ROE 2.98% 0.87% 0.33% 0.06% 1.45% -0.11% 0.77% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 56.32 66.18 56.03 64.75 49.73 23.94 20.11 18.70%
EPS 3.70 1.04 0.40 0.07 1.77 -0.14 0.98 24.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.19 1.20 1.18 1.2174 1.22 1.28 -0.52%
Adjusted Per Share Value based on latest NOSH - 339,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 37.11 43.48 37.24 44.31 32.88 15.77 13.12 18.90%
EPS 2.44 0.68 0.27 0.05 1.17 -0.09 0.64 24.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8171 0.7819 0.7975 0.8075 0.805 0.8035 0.8352 -0.36%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.39 0.29 0.48 0.29 0.30 0.74 0.94 -
P/RPS 0.69 0.44 0.86 0.45 0.60 3.09 4.67 -27.26%
P/EPS 10.54 27.88 120.00 414.29 16.95 -528.57 95.92 -30.76%
EY 9.49 3.59 0.83 0.24 5.90 -0.19 1.04 44.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.40 0.25 0.25 0.61 0.73 -13.29%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 19/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.35 0.28 0.44 0.37 0.33 0.61 0.94 -
P/RPS 0.62 0.42 0.79 0.57 0.66 2.55 4.67 -28.55%
P/EPS 9.46 26.92 110.00 528.57 18.64 -435.71 95.92 -32.00%
EY 10.57 3.71 0.91 0.19 5.36 -0.23 1.04 47.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.37 0.31 0.27 0.50 0.73 -14.74%

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