[MALTON] YoY Cumulative Quarter 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- 75.54%
YoY- -114.42%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 196,678 234,013 173,658 83,282 69,287 81,409 7,142 73.73%
PBT 3,891 968 10,142 2,145 4,415 23,832 7,040 -9.40%
Tax -2,493 255 -3,203 -2,632 -1,017 -8,348 -1,589 7.79%
NP 1,398 1,223 6,939 -487 3,398 15,484 5,451 -20.28%
-
NP to SH 1,404 253 6,181 -487 3,377 15,738 5,451 -20.22%
-
Tax Rate 64.07% -26.34% 31.58% 122.70% 23.04% 35.03% 22.57% -
Total Cost 195,280 232,790 166,719 83,769 65,889 65,925 1,691 120.59%
-
Net Worth 421,200 426,485 425,127 424,385 441,077 453,708 0 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 421,200 426,485 425,127 424,385 441,077 453,708 0 -
NOSH 350,999 361,428 349,209 347,857 344,591 354,459 347,197 0.18%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 0.71% 0.52% 4.00% -0.58% 4.90% 19.02% 76.32% -
ROE 0.33% 0.06% 1.45% -0.11% 0.77% 3.47% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 56.03 64.75 49.73 23.94 20.11 22.97 2.06 73.37%
EPS 0.40 0.07 1.77 -0.14 0.98 4.44 1.57 -20.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.18 1.2174 1.22 1.28 1.28 0.00 -
Adjusted Per Share Value based on latest NOSH - 349,534
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 37.24 44.31 32.88 15.77 13.12 15.41 1.35 73.78%
EPS 0.27 0.05 1.17 -0.09 0.64 2.98 1.03 -19.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7975 0.8075 0.805 0.8035 0.8352 0.8591 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.48 0.29 0.30 0.74 0.94 0.59 1.27 -
P/RPS 0.86 0.45 0.60 3.09 4.67 2.57 61.74 -50.93%
P/EPS 120.00 414.29 16.95 -528.57 95.92 13.29 80.89 6.79%
EY 0.83 0.24 5.90 -0.19 1.04 7.53 1.24 -6.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.25 0.25 0.61 0.73 0.46 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - -
Price 0.44 0.37 0.33 0.61 0.94 0.51 0.00 -
P/RPS 0.79 0.57 0.66 2.55 4.67 2.22 0.00 -
P/EPS 110.00 528.57 18.64 -435.71 95.92 11.49 0.00 -
EY 0.91 0.19 5.36 -0.23 1.04 8.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.31 0.27 0.50 0.73 0.40 0.00 -

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