[PMCAP] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.86%
YoY- -1221.12%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 56,088 50,928 37,850 37,320 43,314 55,172 46,887 12.72%
PBT 11,358 9,212 -30,376 -35,696 -42,478 32,212 20,623 -32.88%
Tax -644 -144 -161 -168 -144 -140 -1,784 -49.39%
NP 10,714 9,068 -30,537 -35,864 -42,622 32,072 18,839 -31.42%
-
NP to SH 10,714 9,068 -30,537 -35,864 -42,622 32,072 18,839 -31.42%
-
Tax Rate 5.67% 1.56% - - - 0.43% 8.65% -
Total Cost 45,374 41,860 68,387 73,184 85,936 23,100 28,048 37.92%
-
Net Worth 129,866 129,542 122,144 -16,301 -8,165 16,363 2,577 1274.16%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 129,866 129,542 122,144 -16,301 -8,165 16,363 2,577 1274.16%
NOSH 811,666 809,642 814,293 815,090 816,513 818,163 257,715 115.31%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 19.10% 17.81% -80.68% -96.10% -98.40% 58.13% 40.18% -
ROE 8.25% 7.00% -25.00% 0.00% 0.00% 196.00% 731.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.91 6.29 4.65 4.58 5.30 6.74 18.19 -47.64%
EPS 1.32 1.12 -3.75 -4.40 -5.22 3.92 7.31 -68.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 -0.02 -0.01 0.02 0.01 538.19%
Adjusted Per Share Value based on latest NOSH - 809,710
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.87 6.24 4.63 4.57 5.30 6.76 5.74 12.76%
EPS 1.31 1.11 -3.74 -4.39 -5.22 3.93 2.31 -31.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.159 0.1586 0.1496 -0.02 -0.01 0.02 0.0032 1261.25%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.09 0.07 0.12 0.10 0.12 0.14 0.25 -
P/RPS 1.30 1.11 2.58 2.18 2.26 2.08 1.37 -3.44%
P/EPS 6.82 6.25 -3.20 -2.27 -2.30 3.57 3.42 58.63%
EY 14.67 16.00 -31.25 -44.00 -43.50 28.00 29.24 -36.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.80 0.00 0.00 7.00 25.00 -92.10%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 23/05/06 22/02/06 24/11/05 29/08/05 17/05/05 22/02/05 -
Price 0.12 0.10 0.10 0.11 0.09 0.10 0.17 -
P/RPS 1.74 1.59 2.15 2.40 1.70 1.48 0.93 52.01%
P/EPS 9.09 8.93 -2.67 -2.50 -1.72 2.55 2.33 148.43%
EY 11.00 11.20 -37.50 -40.00 -58.00 39.20 43.00 -59.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.67 0.00 0.00 5.00 17.00 -87.58%

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