[MALTON] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -92.69%
YoY- 77.03%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 111,192 111,591 102,164 102,622 204,407 91,107 130,067 -9.89%
PBT 9,810 21,669 19,011 6,358 48,481 6,004 23,259 -43.67%
Tax -3,715 -6,560 -10,160 -3,692 -12,017 -1,941 -7,113 -35.06%
NP 6,095 15,109 8,851 2,666 36,464 4,063 16,146 -47.67%
-
NP to SH 6,095 15,109 8,851 2,666 36,464 4,063 16,146 -47.67%
-
Tax Rate 37.87% 30.27% 53.44% 58.07% 24.79% 32.33% 30.58% -
Total Cost 105,097 96,482 93,313 99,956 167,943 87,044 113,921 -5.21%
-
Net Worth 673,883 672,456 657,254 645,671 656,519 615,732 610,703 6.76%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 673,883 672,456 657,254 645,671 656,519 615,732 610,703 6.76%
NOSH 429,225 425,605 421,317 416,562 418,165 418,865 418,290 1.73%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.48% 13.54% 8.66% 2.60% 17.84% 4.46% 12.41% -
ROE 0.90% 2.25% 1.35% 0.41% 5.55% 0.66% 2.64% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.91 26.22 24.25 24.64 48.88 21.75 31.09 -11.41%
EPS 1.42 3.55 2.10 0.64 8.72 0.97 3.86 -48.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.58 1.56 1.55 1.57 1.47 1.46 4.94%
Adjusted Per Share Value based on latest NOSH - 416,562
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 21.05 21.13 19.34 19.43 38.70 17.25 24.63 -9.91%
EPS 1.15 2.86 1.68 0.50 6.90 0.77 3.06 -47.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.276 1.2733 1.2445 1.2225 1.2431 1.1659 1.1563 6.76%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.84 1.11 0.985 0.905 0.825 0.835 0.83 -
P/RPS 3.24 4.23 4.06 3.67 1.69 3.84 2.67 13.72%
P/EPS 59.15 31.27 46.89 141.41 9.46 86.08 21.50 95.97%
EY 1.69 3.20 2.13 0.71 10.57 1.16 4.65 -48.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.70 0.63 0.58 0.53 0.57 0.57 -3.53%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 17/11/14 28/08/14 28/05/14 26/02/14 27/11/13 29/08/13 -
Price 0.885 1.04 1.06 1.02 0.865 0.895 0.79 -
P/RPS 3.42 3.97 4.37 4.14 1.77 4.11 2.54 21.86%
P/EPS 62.32 29.30 50.46 159.37 9.92 92.27 20.47 109.63%
EY 1.60 3.41 1.98 0.63 10.08 1.08 4.89 -52.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.68 0.66 0.55 0.61 0.54 2.44%

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