[MALTON] YoY 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- -35.83%
YoY- -68.24%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
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 117,544 88,130 51,010 29,683 31,326 1,619 125,834 0.07%
PBT 10 1,636 3,261 1,318 7,042 1,571 29,612 8.99%
Tax 301 -124 -1,758 23 -2,589 -467 2,039 2.08%
NP 311 1,512 1,503 1,341 4,453 1,104 31,651 5.10%
-
NP to SH 238 1,122 1,503 1,320 4,156 1,104 31,651 5.41%
-
Tax Rate -3,010.00% 7.58% 53.91% -1.75% 36.77% 29.73% -6.89% -
Total Cost 117,233 86,618 49,507 28,342 26,873 515 94,183 -0.23%
-
Net Worth 401,199 426,850 426,432 444,631 415,599 0 257,381 -0.47%
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 401,199 426,850 426,432 444,631 415,599 0 257,381 -0.47%
NOSH 339,999 350,625 349,534 347,368 324,687 345,000 173,906 -0.71%
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 0.26% 1.72% 2.95% 4.52% 14.22% 68.19% 25.15% -
ROE 0.06% 0.26% 0.35% 0.30% 1.00% 0.00% 12.30% -
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 34.57 25.14 14.59 8.55 9.65 0.47 72.36 0.79%
EPS 0.07 0.32 0.43 0.38 1.28 0.32 18.20 6.17%
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 22.40 16.79 9.72 5.66 5.97 0.31 23.98 0.07%
EPS 0.05 0.21 0.29 0.25 0.79 0.21 6.03 5.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7645 0.8133 0.8125 0.8472 0.7919 0.00 0.4904 -0.47%
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 0.84 1.19 5.07 11.00 6.12 270.63 0.00 -100.00%
P/EPS 414.29 93.75 172.09 247.37 46.09 396.88 0.00 -100.00%
EY 0.24 1.07 0.58 0.40 2.17 0.25 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 1.07 1.31 4.18 11.00 5.29 0.00 0.00 -100.00%
P/EPS 528.57 103.13 141.86 247.37 39.84 0.00 0.00 -100.00%
EY 0.19 0.97 0.70 0.40 2.51 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