[MALTON] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 136.89%
YoY- -80.6%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 393,356 420,200 555,535 476,033 468,026 465,876 304,796 18.48%
PBT 7,782 8,844 8,468 4,454 1,936 3,832 10,503 -18.07%
Tax -4,986 -3,580 -3,798 -1,400 510 -184 -6,856 -19.08%
NP 2,796 5,264 4,670 3,054 2,446 3,648 3,647 -16.19%
-
NP to SH 2,808 5,128 3,372 1,198 506 60 2,441 9.75%
-
Tax Rate 64.07% 40.48% 44.85% 31.43% -26.34% 4.80% 65.28% -
Total Cost 390,560 414,936 550,865 472,978 465,580 462,228 301,149 18.86%
-
Net Worth 421,200 415,783 418,181 411,465 426,485 410,839 410,839 1.66%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 421,200 415,783 418,181 411,465 426,485 410,839 410,839 1.66%
NOSH 350,999 346,486 348,484 345,769 361,428 348,169 348,169 0.53%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.71% 1.25% 0.84% 0.64% 0.52% 0.78% 1.20% -
ROE 0.67% 1.23% 0.81% 0.29% 0.12% 0.01% 0.59% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 112.07 121.27 159.41 137.67 129.49 133.81 87.54 17.84%
EPS 0.80 1.48 0.97 0.35 0.14 0.00 0.70 9.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.20 1.19 1.18 1.18 1.18 1.12%
Adjusted Per Share Value based on latest NOSH - 340,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 74.48 79.56 105.19 90.13 88.62 88.21 57.71 18.48%
EPS 0.53 0.97 0.64 0.23 0.10 0.01 0.46 9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7975 0.7873 0.7918 0.7791 0.8075 0.7779 0.7779 1.66%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.48 0.53 0.56 0.41 0.29 0.31 0.31 -
P/RPS 0.43 0.44 0.35 0.30 0.22 0.23 0.35 14.66%
P/EPS 60.00 35.81 57.87 118.27 207.14 1,798.87 44.22 22.49%
EY 1.67 2.79 1.73 0.85 0.48 0.06 2.26 -18.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.47 0.34 0.25 0.26 0.26 33.16%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 27/11/07 29/08/07 28/05/07 28/02/07 29/11/06 25/08/06 -
Price 0.44 0.48 0.51 0.45 0.37 0.31 0.34 -
P/RPS 0.39 0.40 0.32 0.33 0.29 0.23 0.39 0.00%
P/EPS 55.00 32.43 52.71 129.81 264.29 1,798.87 48.50 8.72%
EY 1.82 3.08 1.90 0.77 0.38 0.06 2.06 -7.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.42 0.38 0.31 0.26 0.29 17.58%

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