[MALTON] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 135.87%
YoY- 354.09%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 304,796 222,566 173,658 85,528 265,910 155,976 83,282 138.05%
PBT 10,503 9,336 10,142 8,506 6,125 6,884 2,145 189.19%
Tax -6,856 -3,972 -3,203 -3,079 -20,229 -14,106 -2,632 89.64%
NP 3,647 5,364 6,939 5,427 -14,104 -7,222 -487 -
-
NP to SH 2,441 4,634 6,181 5,059 -14,104 -7,222 -487 -
-
Tax Rate 65.28% 42.54% 31.58% 36.20% 330.27% 204.91% 122.70% -
Total Cost 301,149 217,202 166,719 80,101 280,014 163,198 83,769 135.22%
-
Net Worth 410,839 421,589 425,127 415,186 410,814 418,666 424,385 -2.14%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 410,839 421,589 425,127 415,186 410,814 418,666 424,385 -2.14%
NOSH 348,169 348,421 349,209 348,896 348,148 348,888 347,857 0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.20% 2.41% 4.00% 6.35% -5.30% -4.63% -0.58% -
ROE 0.59% 1.10% 1.45% 1.22% -3.43% -1.72% -0.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 87.54 63.88 49.73 24.51 76.38 44.71 23.94 137.91%
EPS 0.70 1.33 1.77 1.45 4.05 -2.07 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.21 1.2174 1.19 1.18 1.20 1.22 -2.20%
Adjusted Per Share Value based on latest NOSH - 348,896
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 57.71 42.14 32.88 16.19 50.35 29.53 15.77 138.03%
EPS 0.46 0.88 1.17 0.96 -2.67 -1.37 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7779 0.7983 0.805 0.7861 0.7779 0.7927 0.8035 -2.14%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.31 0.31 0.30 0.40 0.37 0.50 0.74 -
P/RPS 0.35 0.49 0.60 1.63 0.48 1.12 3.09 -76.68%
P/EPS 44.22 23.31 16.95 27.59 -9.13 -24.15 -528.57 -
EY 2.26 4.29 5.90 3.63 -10.95 -4.14 -0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.25 0.34 0.31 0.42 0.61 -43.45%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 26/05/06 28/02/06 28/11/05 29/08/05 31/05/05 28/02/05 -
Price 0.34 0.32 0.33 0.34 0.37 0.40 0.61 -
P/RPS 0.39 0.50 0.66 1.39 0.48 0.89 2.55 -71.49%
P/EPS 48.50 24.06 18.64 23.45 -9.13 -19.32 -435.71 -
EY 2.06 4.16 5.36 4.26 -10.95 -5.17 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.27 0.29 0.31 0.33 0.50 -30.52%

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