[MALTON] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[MALTON] MALTON BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 63.45%
YoY- 43.82%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 518,200 544,116 555,535 439,132 365,028 335,614 304,673 42.34%
PBT 11,392 9,721 8,468 4,527 1,348 2,974 10,522 5.42%
Tax -6,546 -4,647 -3,798 -3,915 -3,379 -3,804 -6,837 -2.85%
NP 4,846 5,074 4,670 612 -2,031 -830 3,685 19.97%
-
NP to SH 4,524 4,639 3,372 -1,263 -3,456 -2,572 2,472 49.45%
-
Tax Rate 57.46% 47.80% 44.85% 86.48% 250.67% 127.91% 64.98% -
Total Cost 513,354 539,042 550,865 438,520 367,059 336,444 300,988 42.61%
-
Net Worth 369,000 415,783 415,847 404,600 401,199 348,709 411,477 -6.98%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 369,000 415,783 415,847 404,600 401,199 348,709 411,477 -6.98%
NOSH 307,500 346,486 349,452 340,000 339,999 348,709 348,709 -8.02%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.94% 0.93% 0.84% 0.14% -0.56% -0.25% 1.21% -
ROE 1.23% 1.12% 0.81% -0.31% -0.86% -0.74% 0.60% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 168.52 157.04 158.97 129.16 107.36 96.24 87.37 54.76%
EPS 1.47 1.34 0.96 -0.37 -1.02 -0.74 0.71 62.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.19 1.19 1.18 1.00 1.18 1.12%
Adjusted Per Share Value based on latest NOSH - 340,000
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 98.74 103.68 105.85 83.67 69.55 63.95 58.05 42.35%
EPS 0.86 0.88 0.64 -0.24 -0.66 -0.49 0.47 49.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7031 0.7922 0.7924 0.7709 0.7645 0.6644 0.784 -6.98%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.48 0.53 0.56 0.41 0.29 0.31 0.31 -
P/RPS 0.28 0.34 0.35 0.32 0.27 0.32 0.35 -13.78%
P/EPS 32.63 39.59 58.03 -110.37 -28.53 -42.03 43.73 -17.68%
EY 3.07 2.53 1.72 -0.91 -3.51 -2.38 2.29 21.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.47 0.34 0.25 0.31 0.26 33.16%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 27/11/07 29/08/07 28/05/07 28/02/07 29/11/06 25/08/06 -
Price 0.44 0.48 0.51 0.45 0.37 0.31 0.34 -
P/RPS 0.26 0.31 0.32 0.35 0.34 0.32 0.39 -23.62%
P/EPS 29.91 35.85 52.85 -121.14 -36.40 -42.03 47.96 -26.94%
EY 3.34 2.79 1.89 -0.83 -2.75 -2.38 2.08 37.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.43 0.38 0.31 0.31 0.29 17.58%

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