[PMCAP] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -17.29%
YoY- 90.03%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 38,464 69,023 75,438 78,588 85,120 52,680 53,874 -20.10%
PBT 1,692 17,207 18,366 20,408 24,660 11,450 7,113 -61.57%
Tax -156 3,838 -69 -48 -44 997 -448 -50.47%
NP 1,536 21,045 18,297 20,360 24,616 12,447 6,665 -62.37%
-
NP to SH 1,536 21,045 18,297 20,360 24,616 12,447 6,665 -62.37%
-
Tax Rate 9.22% -22.30% 0.38% 0.24% 0.18% -8.71% 6.30% -
Total Cost 36,928 47,978 57,141 58,228 60,504 40,233 47,209 -15.09%
-
Net Worth 149,299 158,147 151,116 147,080 147,696 137,204 131,121 9.03%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 149,299 158,147 151,116 147,080 147,696 137,204 131,121 9.03%
NOSH 767,999 815,193 816,845 814,400 820,533 815,723 819,508 -4.23%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.99% 30.49% 24.25% 25.91% 28.92% 23.63% 12.37% -
ROE 1.03% 13.31% 12.11% 13.84% 16.67% 9.07% 5.08% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 5.01 8.47 9.24 9.65 10.37 6.46 6.57 -16.51%
EPS 0.20 2.58 2.24 2.50 3.00 1.53 0.81 -60.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1944 0.194 0.185 0.1806 0.18 0.1682 0.16 13.84%
Adjusted Per Share Value based on latest NOSH - 821,632
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.71 8.45 9.24 9.62 10.42 6.45 6.60 -20.12%
EPS 0.19 2.58 2.24 2.49 3.01 1.52 0.82 -62.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1828 0.1937 0.185 0.1801 0.1809 0.168 0.1606 9.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.21 0.29 0.30 0.34 0.40 0.14 0.11 -
P/RPS 4.19 3.43 3.25 3.52 3.86 2.17 1.67 84.53%
P/EPS 105.00 11.23 13.39 13.60 13.33 9.18 13.52 291.68%
EY 0.95 8.90 7.47 7.35 7.50 10.90 7.39 -74.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.49 1.62 1.88 2.22 0.83 0.69 34.77%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 25/02/08 20/11/07 27/08/07 28/05/07 26/02/07 21/11/06 -
Price 0.19 0.22 0.29 0.29 0.29 0.49 0.13 -
P/RPS 3.79 2.60 3.14 3.01 2.80 7.59 1.98 54.10%
P/EPS 95.00 8.52 12.95 11.60 9.67 32.11 15.98 227.81%
EY 1.05 11.73 7.72 8.62 10.34 3.11 6.26 -69.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.13 1.57 1.61 1.61 2.91 0.81 13.52%

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