[MALTON] YoY TTM 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- 6.14%
YoY- -66.19%
Quarter Report
Latest QR
Upcoming QR
MALTON's Result
MALTON's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 518,200 365,028 356,285 180,655 135,464 331,439 5,913 110.68%
PBT 11,392 1,348 14,122 12,726 13,658 134,975 8,111 5.82%
Tax -6,546 -3,379 -20,800 -9,562 -4,913 -88,435 -1,865 23.26%
NP 4,846 -2,031 -6,678 3,164 8,745 46,540 6,246 -4.13%
-
NP to SH 4,524 -3,456 -7,436 3,164 9,358 46,590 6,246 -5.23%
-
Tax Rate 57.46% 250.67% 147.29% 75.14% 35.97% 65.52% 22.99% -
Total Cost 513,354 367,059 362,963 177,491 126,719 284,899 -333 -
-
Net Worth 369,000 401,199 426,850 426,432 444,631 415,599 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 - - - 34,399 12,748 12,145 - -
Div Payout % - - - 1,087.23% 136.23% 26.07% - -
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 369,000 401,199 426,850 426,432 444,631 415,599 0 -
NOSH 307,500 339,999 350,625 349,534 347,368 324,687 345,000 -1.89%
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 0.94% -0.56% -1.87% 1.75% 6.46% 14.04% 105.63% -
ROE 1.23% -0.86% -1.74% 0.74% 2.10% 11.21% 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 168.52 107.36 101.61 51.68 39.00 102.08 1.71 114.84%
EPS 1.47 -1.02 -2.12 0.91 2.69 14.35 1.81 -3.40%
DPS 0.00 0.00 0.00 10.00 3.67 3.74 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 98.12 69.12 67.46 34.21 25.65 62.76 1.12 110.67%
EPS 0.86 -0.65 -1.41 0.60 1.77 8.82 1.18 -5.13%
DPS 0.00 0.00 0.00 6.51 2.41 2.30 0.00 -
NAPS 0.6987 0.7596 0.8082 0.8074 0.8419 0.7869 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 0.28 0.27 0.30 1.43 2.41 0.58 74.10 -60.51%
P/EPS 32.63 -28.53 -14.15 81.75 34.89 4.11 70.15 -11.97%
EY 3.07 -3.51 -7.07 1.22 2.87 24.32 1.43 13.57%
DY 0.00 0.00 0.00 13.51 3.90 6.34 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 0.26 0.34 0.32 1.18 2.41 0.50 0.00 -
P/EPS 29.91 -36.40 -15.56 67.39 34.89 3.55 0.00 -
EY 3.34 -2.75 -6.43 1.48 2.87 28.14 0.00 -
DY 0.00 0.00 0.00 16.39 3.90 7.33 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