[MALTON] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
30-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 30.1%
YoY- 166.46%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
Revenue 342,112 129,088 158,416 200,332 22,092 513,036 -7.42%
PBT 34,024 -4,464 12,388 67,160 21,876 176,140 -26.86%
Tax -12,316 -3,500 -4,160 -23,032 -4,488 -52,000 -23.97%
NP 21,708 -7,964 8,228 44,128 17,388 124,140 -28.23%
-
NP to SH 20,236 -7,964 8,228 46,332 17,388 124,140 -29.19%
-
Tax Rate 36.20% - 33.58% 34.29% 20.52% 29.52% -
Total Cost 320,404 137,052 150,188 156,204 4,704 388,896 -3.61%
-
Net Worth 415,186 422,650 446,264 471,358 0 350,005 3.30%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
Net Worth 415,186 422,650 446,264 471,358 0 350,005 3.30%
NOSH 348,896 349,298 348,644 365,394 347,760 172,416 14.35%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
NP Margin 6.35% -6.17% 5.19% 22.03% 78.71% 24.20% -
ROE 4.87% -1.88% 1.84% 9.83% 0.00% 35.47% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
RPS 98.06 36.96 45.44 54.83 6.35 297.56 -19.04%
EPS 5.80 -2.28 2.36 12.68 5.00 72.00 -38.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.21 1.28 1.29 0.00 2.03 -9.66%
Adjusted Per Share Value based on latest NOSH - 365,394
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
RPS 64.78 24.44 30.00 37.93 4.18 97.14 -7.42%
EPS 3.83 -1.51 1.56 8.77 3.29 23.51 -29.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7861 0.8003 0.845 0.8925 0.00 0.6627 3.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 30/06/00 -
Price 0.40 0.70 0.70 0.78 1.27 1.27 -
P/RPS 0.41 1.89 1.54 1.42 19.99 0.43 -0.90%
P/EPS 6.90 -30.70 29.66 6.15 25.40 1.76 29.69%
EY 14.50 -3.26 3.37 16.26 3.94 56.69 -22.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.58 0.55 0.60 0.00 0.63 -11.07%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/06/00 CAGR
Date 28/11/05 29/11/04 28/11/03 29/11/02 - 21/08/00 -
Price 0.34 0.70 0.93 0.61 0.00 1.27 -
P/RPS 0.35 1.89 2.05 1.11 0.00 0.43 -3.84%
P/EPS 5.86 -30.70 39.41 4.81 0.00 1.76 25.72%
EY 17.06 -3.26 2.54 20.79 0.00 56.69 -20.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.58 0.73 0.47 0.00 0.63 -13.72%

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