[PMCAP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -37.79%
YoY- 118.59%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 78,588 85,120 52,680 53,874 56,088 50,928 37,850 62.97%
PBT 20,408 24,660 11,450 7,113 11,358 9,212 -30,376 -
Tax -48 -44 997 -448 -644 -144 -161 -55.47%
NP 20,360 24,616 12,447 6,665 10,714 9,068 -30,537 -
-
NP to SH 20,360 24,616 12,447 6,665 10,714 9,068 -30,537 -
-
Tax Rate 0.24% 0.18% -8.71% 6.30% 5.67% 1.56% - -
Total Cost 58,228 60,504 40,233 47,209 45,374 41,860 68,387 -10.19%
-
Net Worth 147,080 147,696 137,204 131,121 129,866 129,542 122,144 13.22%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 147,080 147,696 137,204 131,121 129,866 129,542 122,144 13.22%
NOSH 814,400 820,533 815,723 819,508 811,666 809,642 814,293 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 25.91% 28.92% 23.63% 12.37% 19.10% 17.81% -80.68% -
ROE 13.84% 16.67% 9.07% 5.08% 8.25% 7.00% -25.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.65 10.37 6.46 6.57 6.91 6.29 4.65 62.91%
EPS 2.50 3.00 1.53 0.81 1.32 1.12 -3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.18 0.1682 0.16 0.16 0.16 0.15 13.21%
Adjusted Per Share Value based on latest NOSH - 895,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.62 10.42 6.45 6.60 6.87 6.24 4.63 63.04%
EPS 2.49 3.01 1.52 0.82 1.31 1.11 -3.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.1809 0.168 0.1606 0.159 0.1586 0.1496 13.20%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.34 0.40 0.14 0.11 0.09 0.07 0.12 -
P/RPS 3.52 3.86 2.17 1.67 1.30 1.11 2.58 23.08%
P/EPS 13.60 13.33 9.18 13.52 6.82 6.25 -3.20 -
EY 7.35 7.50 10.90 7.39 14.67 16.00 -31.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.22 0.83 0.69 0.56 0.44 0.80 77.03%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 26/02/07 21/11/06 25/08/06 23/05/06 22/02/06 -
Price 0.29 0.29 0.49 0.13 0.12 0.10 0.10 -
P/RPS 3.01 2.80 7.59 1.98 1.74 1.59 2.15 25.22%
P/EPS 11.60 9.67 32.11 15.98 9.09 8.93 -2.67 -
EY 8.62 10.34 3.11 6.26 11.00 11.20 -37.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.61 2.91 0.81 0.75 0.63 0.67 79.69%

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