[PMCAP] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -104.18%
YoY- 94.65%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 53,212 33,984 27,264 20,612 20,016 16,735 17,073 113.22%
PBT 4,700 9,188 6,164 -98 7,372 -9,932 -8,193 -
Tax -112 -234 -241 -202 -196 -305 -340 -52.27%
NP 4,588 8,954 5,922 -300 7,176 -10,237 -8,533 -
-
NP to SH 4,588 8,954 5,922 -300 7,176 -10,237 -8,533 -
-
Tax Rate 2.38% 2.55% 3.91% - 2.66% - - -
Total Cost 48,624 25,030 21,341 20,912 12,840 26,972 25,606 53.28%
-
Net Worth -576,048 -571,639 -585,536 -584,999 -588,735 -581,899 -586,877 -1.23%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth -576,048 -571,639 -585,536 -584,999 -588,735 -581,899 -586,877 -1.23%
NOSH 254,888 252,937 252,386 250,000 252,676 253,000 252,964 0.50%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.62% 26.35% 21.72% -1.46% 35.85% -61.17% -49.98% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 20.88 13.44 10.80 8.24 7.92 6.61 6.75 112.15%
EPS 1.80 3.54 2.35 -0.12 2.84 -4.04 -3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.26 -2.26 -2.32 -2.34 -2.33 -2.30 -2.32 -1.73%
Adjusted Per Share Value based on latest NOSH - 252,467
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.52 4.16 3.34 2.52 2.45 2.05 2.09 113.35%
EPS 0.56 1.10 0.73 -0.04 0.88 -1.25 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7054 -0.70 -0.717 -0.7164 -0.7209 -0.7126 -0.7187 -1.23%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.38 0.43 0.44 0.38 0.30 0.28 0.41 -
P/RPS 1.82 3.20 4.07 4.61 3.79 4.23 6.07 -55.16%
P/EPS 21.11 12.15 18.75 -316.67 10.56 -6.92 -12.15 -
EY 4.74 8.23 5.33 -0.32 9.47 -14.45 -8.23 -
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
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 25/02/04 18/11/03 22/08/03 21/05/03 21/02/03 26/11/02 -
Price 0.29 0.44 0.47 0.47 0.28 0.30 0.33 -
P/RPS 1.39 3.27 4.35 5.70 3.53 4.54 4.89 -56.73%
P/EPS 16.11 12.43 20.03 -391.67 9.86 -7.41 -9.78 -
EY 6.21 8.05 4.99 -0.26 10.14 -13.49 -10.22 -
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