[MALTON] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -43.86%
YoY- -71.99%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
Revenue 335,614 319,165 159,328 137,107 301,732 132,553 523,643 -6.86%
PBT 2,974 15,747 10,783 19,382 129,504 50,575 140,972 -46.03%
Tax -3,804 -22,434 -7,781 -7,525 -86,313 -14,398 -13,257 -18.09%
NP -830 -6,687 3,002 11,857 43,191 36,177 127,715 -
-
NP to SH -2,572 -7,055 2,981 12,194 43,538 36,177 127,715 -
-
Tax Rate 127.91% 142.47% 72.16% 38.82% 66.65% 28.47% 9.40% -
Total Cost 336,444 325,852 156,326 125,250 258,541 96,376 395,928 -2.56%
-
Net Worth 348,709 415,186 422,650 446,264 471,358 0 350,005 -0.05%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
Div - - 34,399 12,748 12,145 - - -
Div Payout % - - 1,153.98% 104.55% 27.90% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
Net Worth 348,709 415,186 422,650 446,264 471,358 0 350,005 -0.05%
NOSH 348,709 348,896 349,298 348,644 365,394 350,235 172,416 11.91%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
NP Margin -0.25% -2.10% 1.88% 8.65% 14.31% 27.29% 24.39% -
ROE -0.74% -1.70% 0.71% 2.73% 9.24% 0.00% 36.49% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
RPS 96.24 91.48 45.61 39.33 82.58 37.85 303.71 -16.78%
EPS -0.74 -2.02 0.85 3.50 11.92 10.33 74.07 -
DPS 0.00 0.00 10.00 3.66 3.32 0.00 0.00 -
NAPS 1.00 1.19 1.21 1.28 1.29 0.00 2.03 -10.70%
Adjusted Per Share Value based on latest NOSH - 348,644
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
RPS 63.55 60.43 30.17 25.96 57.13 25.10 99.15 -6.86%
EPS -0.49 -1.34 0.56 2.31 8.24 6.85 24.18 -
DPS 0.00 0.00 6.51 2.41 2.30 0.00 0.00 -
NAPS 0.6603 0.7861 0.8003 0.845 0.8925 0.00 0.6627 -0.05%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 30/06/00 -
Price 0.31 0.40 0.70 0.70 0.78 1.27 1.27 -
P/RPS 0.32 0.44 1.53 1.78 0.94 3.36 0.42 -4.25%
P/EPS -42.03 -19.78 82.02 20.01 6.55 12.30 1.71 -
EY -2.38 -5.06 1.22 5.00 15.28 8.13 58.33 -
DY 0.00 0.00 14.29 5.22 4.26 0.00 0.00 -
P/NAPS 0.31 0.34 0.58 0.55 0.60 0.00 0.63 -10.71%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
Date 29/11/06 28/11/05 29/11/04 28/11/03 - - 21/08/00 -
Price 0.31 0.34 0.70 0.93 0.00 0.00 1.27 -
P/RPS 0.32 0.37 1.53 2.36 0.00 0.00 0.42 -4.25%
P/EPS -42.03 -16.81 82.02 26.59 0.00 0.00 1.71 -
EY -2.38 -5.95 1.22 3.76 0.00 0.00 58.33 -
DY 0.00 0.00 14.29 3.93 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.58 0.73 0.00 0.00 0.63 -10.71%

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