[MALTON] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 6.14%
YoY- -66.19%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 319,165 265,909 194,527 180,655 159,328 166,660 175,494 48.93%
PBT 15,747 6,125 12,168 12,726 10,783 14,996 16,235 -2.01%
Tax -22,434 -20,230 -16,771 -9,562 -7,781 -7,946 -8,526 90.48%
NP -6,687 -14,105 -4,603 3,164 3,002 7,050 7,709 -
-
NP to SH -7,055 -14,105 -4,603 3,164 2,981 7,029 8,241 -
-
Tax Rate 142.47% 330.29% 137.83% 75.14% 72.16% 52.99% 52.52% -
Total Cost 325,852 280,014 199,130 177,491 156,326 159,610 167,785 55.59%
-
Net Worth 415,186 411,981 418,756 426,432 422,650 426,186 416,239 -0.16%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 34,399 34,399 34,399 - -
Div Payout % - - - 1,087.23% 1,153.98% 489.40% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 415,186 411,981 418,756 426,432 422,650 426,186 416,239 -0.16%
NOSH 348,896 349,137 348,963 349,534 349,298 349,333 343,999 0.94%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -2.10% -5.30% -2.37% 1.75% 1.88% 4.23% 4.39% -
ROE -1.70% -3.42% -1.10% 0.74% 0.71% 1.65% 1.98% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 91.48 76.16 55.74 51.68 45.61 47.71 51.02 47.53%
EPS -2.02 -4.04 -1.32 0.91 0.85 2.01 2.40 -
DPS 0.00 0.00 0.00 10.00 10.00 10.00 0.00 -
NAPS 1.19 1.18 1.20 1.22 1.21 1.22 1.21 -1.10%
Adjusted Per Share Value based on latest NOSH - 349,534
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 60.43 50.35 36.83 34.21 30.17 31.56 33.23 48.93%
EPS -1.34 -2.67 -0.87 0.60 0.56 1.33 1.56 -
DPS 0.00 0.00 0.00 6.51 6.51 6.51 0.00 -
NAPS 0.7861 0.7801 0.7929 0.8074 0.8003 0.807 0.7881 -0.16%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.40 0.37 0.50 0.74 0.70 0.67 0.90 -
P/RPS 0.44 0.49 0.90 1.43 1.53 1.40 1.76 -60.28%
P/EPS -19.78 -9.16 -37.91 81.75 82.02 33.30 37.57 -
EY -5.06 -10.92 -2.64 1.22 1.22 3.00 2.66 -
DY 0.00 0.00 0.00 13.51 14.29 14.93 0.00 -
P/NAPS 0.34 0.31 0.42 0.61 0.58 0.55 0.74 -40.42%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 31/05/05 28/02/05 29/11/04 30/08/04 31/05/04 -
Price 0.34 0.37 0.40 0.61 0.70 0.69 0.64 -
P/RPS 0.37 0.49 0.72 1.18 1.53 1.45 1.25 -55.55%
P/EPS -16.81 -9.16 -30.32 67.39 82.02 34.29 26.72 -
EY -5.95 -10.92 -3.30 1.48 1.22 2.92 3.74 -
DY 0.00 0.00 0.00 16.39 14.29 14.49 0.00 -
P/NAPS 0.29 0.31 0.33 0.50 0.58 0.57 0.53 -33.07%

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