[PMCAP] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 29.19%
YoY- -145.84%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 43,314 55,172 46,887 45,137 45,648 53,212 33,984 17.57%
PBT -42,478 32,212 20,623 -362 -3,724 4,700 9,188 -
Tax -144 -140 -1,784 -2,352 -110 -112 -234 -27.67%
NP -42,622 32,072 18,839 -2,714 -3,834 4,588 8,954 -
-
NP to SH -42,622 32,072 18,839 -2,714 -3,834 4,588 8,954 -
-
Tax Rate - 0.43% 8.65% - - 2.38% 2.55% -
Total Cost 85,936 23,100 28,048 47,851 49,482 48,624 25,030 127.75%
-
Net Worth -8,165 16,363 2,577 -577,714 -572,577 -576,048 -571,639 -94.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth -8,165 16,363 2,577 -577,714 -572,577 -576,048 -571,639 -94.12%
NOSH 816,513 818,163 257,715 254,499 252,236 254,888 252,937 118.58%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -98.40% 58.13% 40.18% -6.01% -8.40% 8.62% 26.35% -
ROE 0.00% 196.00% 731.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.30 6.74 18.19 17.74 18.10 20.88 13.44 -46.25%
EPS -5.22 3.92 7.31 -1.07 -1.52 1.80 3.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.02 0.01 -2.27 -2.27 -2.26 -2.26 -97.31%
Adjusted Per Share Value based on latest NOSH - 237,999
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.30 6.76 5.74 5.53 5.59 6.52 4.16 17.54%
EPS -5.22 3.93 2.31 -0.33 -0.47 0.56 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 0.02 0.0032 -0.7074 -0.7011 -0.7054 -0.70 -94.12%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.12 0.14 0.25 0.28 0.27 0.38 0.43 -
P/RPS 2.26 2.08 1.37 1.58 1.49 1.82 3.20 -20.71%
P/EPS -2.30 3.57 3.42 -26.25 -17.76 21.11 12.15 -
EY -43.50 28.00 29.24 -3.81 -5.63 4.74 8.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 7.00 25.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 17/05/05 22/02/05 30/11/04 16/08/04 17/05/04 25/02/04 -
Price 0.09 0.10 0.17 0.24 0.26 0.29 0.44 -
P/RPS 1.70 1.48 0.93 1.35 1.44 1.39 3.27 -35.37%
P/EPS -1.72 2.55 2.33 -22.50 -17.11 16.11 12.43 -
EY -58.00 39.20 43.00 -4.44 -5.85 6.21 8.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 5.00 17.00 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