[MALTON] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[MALTON] MALTON BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -206.43%
YoY- -300.67%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 332,500 356,285 319,165 265,909 194,527 180,655 159,328 63.37%
PBT 8,577 14,122 15,747 6,125 12,168 12,726 10,783 -14.16%
Tax -10,095 -20,800 -22,434 -20,230 -16,771 -9,562 -7,781 18.97%
NP -1,518 -6,678 -6,687 -14,105 -4,603 3,164 3,002 -
-
NP to SH -2,248 -7,436 -7,055 -14,105 -4,603 3,164 2,981 -
-
Tax Rate 117.70% 147.29% 142.47% 330.29% 137.83% 75.14% 72.16% -
Total Cost 334,018 362,963 325,852 280,014 199,130 177,491 156,326 65.96%
-
Net Worth 425,425 426,850 415,186 411,981 418,756 426,432 422,650 0.43%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 34,399 34,399 -
Div Payout % - - - - - 1,087.23% 1,153.98% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 425,425 426,850 415,186 411,981 418,756 426,432 422,650 0.43%
NOSH 351,590 350,625 348,896 349,137 348,963 349,534 349,298 0.43%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -0.46% -1.87% -2.10% -5.30% -2.37% 1.75% 1.88% -
ROE -0.53% -1.74% -1.70% -3.42% -1.10% 0.74% 0.71% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 94.57 101.61 91.48 76.16 55.74 51.68 45.61 62.67%
EPS -0.64 -2.12 -2.02 -4.04 -1.32 0.91 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 1.21 1.2174 1.19 1.18 1.20 1.22 1.21 0.00%
Adjusted Per Share Value based on latest NOSH - 349,137
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 63.35 67.89 60.81 50.67 37.07 34.42 30.36 63.36%
EPS -0.43 -1.42 -1.34 -2.69 -0.88 0.60 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 6.55 6.55 -
NAPS 0.8106 0.8133 0.7911 0.785 0.7979 0.8125 0.8053 0.43%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.31 0.30 0.40 0.37 0.50 0.74 0.70 -
P/RPS 0.33 0.30 0.44 0.49 0.90 1.43 1.53 -64.06%
P/EPS -48.48 -14.15 -19.78 -9.16 -37.91 81.75 82.02 -
EY -2.06 -7.07 -5.06 -10.92 -2.64 1.22 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 13.51 14.29 -
P/NAPS 0.26 0.25 0.34 0.31 0.42 0.61 0.58 -41.45%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 28/02/06 28/11/05 29/08/05 31/05/05 28/02/05 29/11/04 -
Price 0.32 0.33 0.34 0.37 0.40 0.61 0.70 -
P/RPS 0.34 0.32 0.37 0.49 0.72 1.18 1.53 -63.34%
P/EPS -50.05 -15.56 -16.81 -9.16 -30.32 67.39 82.02 -
EY -2.00 -6.43 -5.95 -10.92 -3.30 1.48 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 16.39 14.29 -
P/NAPS 0.26 0.27 0.29 0.31 0.33 0.50 0.58 -41.45%

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