[MALTON] QoQ 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- 173.51%
YoY- 354.09%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 82,107 48,908 88,130 85,528 109,934 72,693 51,010 37.46%
PBT 1,186 -806 1,636 8,506 -759 4,739 3,261 -49.14%
Tax -2,865 -769 -124 -3,079 -6,123 -11,474 -1,758 38.60%
NP -1,679 -1,575 1,512 5,427 -6,882 -6,735 1,503 -
-
NP to SH -2,162 -1,547 1,122 5,059 -6,882 -6,735 1,503 -
-
Tax Rate 241.57% - 7.58% 36.20% - 242.12% 53.91% -
Total Cost 83,786 50,483 86,618 80,101 116,816 79,428 49,507 42.15%
-
Net Worth 411,477 425,425 426,850 415,186 411,981 418,756 426,432 -2.35%
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 411,477 425,425 426,850 415,186 411,981 418,756 426,432 -2.35%
NOSH 348,709 351,590 350,625 348,896 349,137 348,963 349,534 -0.15%
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 -2.04% -3.22% 1.72% 6.35% -6.26% -9.26% 2.95% -
ROE -0.53% -0.36% 0.26% 1.22% -1.67% -1.61% 0.35% -
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 23.55 13.91 25.14 24.51 31.49 20.83 14.59 37.72%
EPS -0.62 -0.44 0.32 1.45 -1.98 -1.93 0.43 -
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 15.55 9.26 16.69 16.19 20.82 13.76 9.66 37.47%
EPS -0.41 -0.29 0.21 0.96 -1.30 -1.28 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7791 0.8055 0.8082 0.7861 0.7801 0.7929 0.8074 -2.35%
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 1.32 2.23 1.19 1.63 1.18 2.40 5.07 -59.32%
P/EPS -50.00 -70.45 93.75 27.59 -18.77 -25.91 172.09 -
EY -2.00 -1.42 1.07 3.63 -5.33 -3.86 0.58 -
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 1.44 2.30 1.31 1.39 1.18 1.92 4.18 -50.95%
P/EPS -54.84 -72.73 103.13 23.45 -18.77 -20.73 141.86 -
EY -1.82 -1.38 0.97 4.26 -5.33 -4.83 0.70 -
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