[MALTON] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[MALTON] MALTON BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -97.54%
YoY- -99.7%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 318,868 384,104 420,200 465,876 342,112 129,088 158,416 12.35%
PBT 34,000 8,276 8,844 3,832 34,024 -4,464 12,388 18.30%
Tax -8,380 -3,300 -3,580 -184 -12,316 -3,500 -4,160 12.36%
NP 25,620 4,976 5,264 3,648 21,708 -7,964 8,228 20.82%
-
NP to SH 25,620 5,048 5,128 60 20,236 -7,964 8,228 20.82%
-
Tax Rate 24.65% 39.87% 40.48% 4.80% 36.20% - 33.58% -
Total Cost 293,248 379,128 414,936 462,228 320,404 137,052 150,188 11.78%
-
Net Worth 424,679 413,655 415,783 410,839 415,186 422,650 446,264 -0.82%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 424,679 413,655 415,783 410,839 415,186 422,650 446,264 -0.82%
NOSH 348,097 350,555 346,486 348,169 348,896 349,298 348,644 -0.02%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.03% 1.30% 1.25% 0.78% 6.35% -6.17% 5.19% -
ROE 6.03% 1.22% 1.23% 0.01% 4.87% -1.88% 1.84% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 91.60 109.57 121.27 133.81 98.06 36.96 45.44 12.38%
EPS 7.36 1.44 1.48 0.00 5.80 -2.28 2.36 20.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.18 1.20 1.18 1.19 1.21 1.28 -0.79%
Adjusted Per Share Value based on latest NOSH - 348,709
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 60.76 73.19 80.07 88.77 65.19 24.60 30.18 12.35%
EPS 4.88 0.96 0.98 0.01 3.86 -1.52 1.57 20.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8092 0.7882 0.7922 0.7828 0.7911 0.8053 0.8503 -0.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.37 0.31 0.53 0.31 0.40 0.70 0.70 -
P/RPS 0.40 0.28 0.44 0.23 0.41 1.89 1.54 -20.10%
P/EPS 5.03 21.53 35.81 1,798.87 6.90 -30.70 29.66 -25.58%
EY 19.89 4.65 2.79 0.06 14.50 -3.26 3.37 34.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.44 0.26 0.34 0.58 0.55 -9.60%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 24/11/08 27/11/07 29/11/06 28/11/05 29/11/04 28/11/03 -
Price 0.35 0.30 0.48 0.31 0.34 0.70 0.93 -
P/RPS 0.38 0.27 0.40 0.23 0.35 1.89 2.05 -24.47%
P/EPS 4.76 20.83 32.43 1,798.87 5.86 -30.70 39.41 -29.67%
EY 21.03 4.80 3.08 0.06 17.06 -3.26 2.54 42.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.25 0.40 0.26 0.29 0.58 0.73 -14.24%

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