[MALTON] QoQ Quarter 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- -46.32%
YoY- -82.24%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 38,552 58,821 29,683 39,604 47,386 18,791 31,326 14.85%
PBT 5,284 5,297 1,318 3,097 6,523 2,720 7,042 -17.44%
Tax -2,664 -4,265 23 -1,040 -3,244 -652 -2,589 1.92%
NP 2,620 1,032 1,341 2,057 3,279 2,068 4,453 -29.80%
-
NP to SH 2,620 1,032 1,320 2,057 3,832 2,149 4,156 -26.49%
-
Tax Rate 50.42% 80.52% -1.75% 33.58% 49.73% 23.97% 36.77% -
Total Cost 35,932 57,789 28,342 37,547 44,107 16,723 26,873 21.39%
-
Net Worth 426,186 416,239 444,631 446,264 398,971 458,938 415,599 1.69%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 34,399 - - - - - -
Div Payout % - 3,333.33% - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 426,186 416,239 444,631 446,264 398,971 458,938 415,599 1.69%
NOSH 349,333 343,999 347,368 348,644 398,971 364,237 324,687 5.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.80% 1.75% 4.52% 5.19% 6.92% 11.01% 14.22% -
ROE 0.61% 0.25% 0.30% 0.46% 0.96% 0.47% 1.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.04 17.10 8.55 11.36 11.88 5.16 9.65 9.39%
EPS 0.75 0.30 0.38 0.59 0.94 0.59 1.28 -30.00%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.28 1.28 1.00 1.26 1.28 -3.15%
Adjusted Per Share Value based on latest NOSH - 348,644
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.35 11.21 5.66 7.55 9.03 3.58 5.97 14.88%
EPS 0.50 0.20 0.25 0.39 0.73 0.41 0.79 -26.30%
DPS 0.00 6.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8121 0.7931 0.8472 0.8503 0.7602 0.8745 0.7919 1.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.67 0.90 0.94 0.70 0.58 0.49 0.59 -
P/RPS 6.07 5.26 11.00 6.16 4.88 9.50 6.12 -0.54%
P/EPS 89.33 300.00 247.37 118.64 60.39 83.05 46.09 55.51%
EY 1.12 0.33 0.40 0.84 1.66 1.20 2.17 -35.68%
DY 0.00 11.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.74 0.73 0.55 0.58 0.39 0.46 12.66%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.69 0.64 0.94 0.93 0.67 0.55 0.51 -
P/RPS 6.25 3.74 11.00 8.19 5.64 10.66 5.29 11.77%
P/EPS 92.00 213.33 247.37 157.63 69.76 93.22 39.84 74.79%
EY 1.09 0.47 0.40 0.63 1.43 1.07 2.51 -42.68%
DY 0.00 15.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.73 0.73 0.67 0.44 0.40 26.65%

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