[PMCAP] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -12966.67%
YoY- -116.88%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 28,202 14,668 25,941 27,460 31,254 38,464 69,023 -44.96%
PBT -4,278 -8,132 -3,386 -2,864 132 1,692 17,207 -
Tax -116 -96 -1,617 -224 -108 -156 3,838 -
NP -4,394 -8,228 -5,003 -3,088 24 1,536 21,045 -
-
NP to SH -4,394 -8,228 -5,003 -3,088 24 1,536 21,045 -
-
Tax Rate - - - - 81.82% 9.22% -22.30% -
Total Cost 32,596 22,896 30,944 30,548 31,230 36,928 47,978 -22.73%
-
Net Worth 150,616 152,464 154,026 158,067 148,992 149,299 158,147 -3.20%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 150,616 152,464 154,026 158,067 148,992 149,299 158,147 -3.20%
NOSH 813,703 822,800 820,163 827,142 767,999 767,999 815,193 -0.12%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -15.58% -56.09% -19.29% -11.25% 0.08% 3.99% 30.49% -
ROE -2.92% -5.40% -3.25% -1.95% 0.02% 1.03% 13.31% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.47 1.78 3.16 3.32 4.07 5.01 8.47 -44.86%
EPS -0.54 -1.00 -0.61 -0.37 0.00 0.20 2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1851 0.1853 0.1878 0.1911 0.194 0.1944 0.194 -3.08%
Adjusted Per Share Value based on latest NOSH - 802,758
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.45 1.80 3.18 3.36 3.83 4.71 8.45 -44.99%
EPS -0.54 -1.01 -0.61 -0.38 0.00 0.19 2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1844 0.1867 0.1886 0.1936 0.1824 0.1828 0.1937 -3.22%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.19 0.09 0.09 0.12 0.16 0.21 0.29 -
P/RPS 5.48 5.05 2.85 3.61 3.93 4.19 3.43 36.70%
P/EPS -35.19 -9.00 -14.75 -32.14 5,120.00 105.00 11.23 -
EY -2.84 -11.11 -6.78 -3.11 0.02 0.95 8.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.49 0.48 0.63 0.82 1.08 1.49 -21.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 20/02/09 19/11/08 21/08/08 26/05/08 25/02/08 -
Price 0.17 0.19 0.09 0.10 0.14 0.19 0.22 -
P/RPS 4.90 10.66 2.85 3.01 3.44 3.79 2.60 52.63%
P/EPS -31.48 -19.00 -14.75 -26.79 4,480.00 95.00 8.52 -
EY -3.18 -5.26 -6.78 -3.73 0.02 1.05 11.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.03 0.48 0.52 0.72 0.98 1.13 -12.81%

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