[MALTON] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[MALTON] MALTON BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -5.4%
YoY- -335.02%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 335,614 304,673 332,500 356,285 319,165 265,909 194,527 43.80%
PBT 2,974 10,522 8,577 14,122 15,747 6,125 12,168 -60.87%
Tax -3,804 -6,837 -10,095 -20,800 -22,434 -20,230 -16,771 -62.77%
NP -830 3,685 -1,518 -6,678 -6,687 -14,105 -4,603 -68.04%
-
NP to SH -2,572 2,472 -2,248 -7,436 -7,055 -14,105 -4,603 -32.13%
-
Tax Rate 127.91% 64.98% 117.70% 147.29% 142.47% 330.29% 137.83% -
Total Cost 336,444 300,988 334,018 362,963 325,852 280,014 199,130 41.81%
-
Net Worth 348,709 411,477 425,425 426,850 415,186 411,981 418,756 -11.47%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 348,709 411,477 425,425 426,850 415,186 411,981 418,756 -11.47%
NOSH 348,709 348,709 351,590 350,625 348,896 349,137 348,963 -0.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.25% 1.21% -0.46% -1.87% -2.10% -5.30% -2.37% -
ROE -0.74% 0.60% -0.53% -1.74% -1.70% -3.42% -1.10% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 96.24 87.37 94.57 101.61 91.48 76.16 55.74 43.87%
EPS -0.74 0.71 -0.64 -2.12 -2.02 -4.04 -1.32 -31.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.18 1.21 1.2174 1.19 1.18 1.20 -11.43%
Adjusted Per Share Value based on latest NOSH - 350,625
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 63.95 58.05 63.35 67.89 60.81 50.67 37.07 43.79%
EPS -0.49 0.47 -0.43 -1.42 -1.34 -2.69 -0.88 -32.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6644 0.784 0.8106 0.8133 0.7911 0.785 0.7979 -11.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.31 0.31 0.31 0.30 0.40 0.37 0.50 -
P/RPS 0.32 0.35 0.33 0.30 0.44 0.49 0.90 -49.77%
P/EPS -42.03 43.73 -48.48 -14.15 -19.78 -9.16 -37.91 7.11%
EY -2.38 2.29 -2.06 -7.07 -5.06 -10.92 -2.64 -6.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.26 0.26 0.25 0.34 0.31 0.42 -18.31%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 25/08/06 26/05/06 28/02/06 28/11/05 29/08/05 31/05/05 -
Price 0.31 0.34 0.32 0.33 0.34 0.37 0.40 -
P/RPS 0.32 0.39 0.34 0.32 0.37 0.49 0.72 -41.73%
P/EPS -42.03 47.96 -50.05 -15.56 -16.81 -9.16 -30.32 24.29%
EY -2.38 2.08 -2.00 -6.43 -5.95 -10.92 -3.30 -19.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.26 0.27 0.29 0.31 0.33 -4.07%

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