[PMCAP] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -55.83%
YoY- -157.69%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 20,016 16,735 17,073 18,658 17,840 7,452 4,957 153.79%
PBT 7,372 -9,932 -8,193 -5,216 -3,180 -42,790 254 846.36%
Tax -196 -305 -340 -394 -420 -403 -85 74.62%
NP 7,176 -10,237 -8,533 -5,610 -3,600 -43,193 169 1119.89%
-
NP to SH 7,176 -10,237 -8,533 -5,610 -3,600 -43,193 169 1119.89%
-
Tax Rate 2.66% - - - - - 33.46% -
Total Cost 12,840 26,972 25,606 24,268 21,440 50,645 4,788 93.13%
-
Net Worth -588,735 -581,899 -586,877 -583,743 -574,999 -581,979 -541,018 5.80%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth -588,735 -581,899 -586,877 -583,743 -574,999 -581,979 -541,018 5.80%
NOSH 252,676 253,000 252,964 252,702 249,999 253,034 253,999 -0.34%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 35.85% -61.17% -49.98% -30.07% -20.18% -579.62% 3.42% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.92 6.61 6.75 7.38 7.14 2.95 1.95 154.77%
EPS 2.84 -4.04 -3.37 -2.22 -1.44 -17.07 0.07 1083.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.33 -2.30 -2.32 -2.31 -2.30 -2.30 -2.13 6.17%
Adjusted Per Share Value based on latest NOSH - 254,000
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2.45 2.05 2.09 2.28 2.18 0.91 0.61 152.88%
EPS 0.88 -1.25 -1.04 -0.69 -0.44 -5.29 0.02 1149.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7209 -0.7126 -0.7187 -0.7148 -0.7041 -0.7127 -0.6625 5.79%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.30 0.28 0.41 0.48 0.49 0.49 0.47 -
P/RPS 3.79 4.23 6.07 6.50 6.87 16.64 24.08 -70.88%
P/EPS 10.56 -6.92 -12.15 -21.62 -34.03 -2.87 705.00 -93.93%
EY 9.47 -14.45 -8.23 -4.63 -2.94 -34.84 0.14 1564.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 21/02/03 26/11/02 28/08/02 22/05/02 27/02/02 13/11/01 -
Price 0.28 0.30 0.33 0.46 0.56 0.48 0.49 -
P/RPS 3.53 4.54 4.89 6.23 7.85 16.30 25.11 -72.99%
P/EPS 9.86 -7.41 -9.78 -20.72 -38.89 -2.81 735.00 -94.36%
EY 10.14 -13.49 -10.22 -4.83 -2.57 -35.56 0.14 1642.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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