[PMCAP] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 51.18%
YoY- 187.47%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 45,137 45,648 53,212 33,984 27,264 20,612 20,016 71.70%
PBT -362 -3,724 4,700 9,188 6,164 -98 7,372 -
Tax -2,352 -110 -112 -234 -241 -202 -196 421.78%
NP -2,714 -3,834 4,588 8,954 5,922 -300 7,176 -
-
NP to SH -2,714 -3,834 4,588 8,954 5,922 -300 7,176 -
-
Tax Rate - - 2.38% 2.55% 3.91% - 2.66% -
Total Cost 47,851 49,482 48,624 25,030 21,341 20,912 12,840 139.79%
-
Net Worth -577,714 -572,577 -576,048 -571,639 -585,536 -584,999 -588,735 -1.24%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth -577,714 -572,577 -576,048 -571,639 -585,536 -584,999 -588,735 -1.24%
NOSH 254,499 252,236 254,888 252,937 252,386 250,000 252,676 0.47%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -6.01% -8.40% 8.62% 26.35% 21.72% -1.46% 35.85% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 17.74 18.10 20.88 13.44 10.80 8.24 7.92 70.94%
EPS -1.07 -1.52 1.80 3.54 2.35 -0.12 2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.27 -2.27 -2.26 -2.26 -2.32 -2.34 -2.33 -1.71%
Adjusted Per Share Value based on latest NOSH - 253,483
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.53 5.59 6.52 4.16 3.34 2.52 2.45 71.81%
EPS -0.33 -0.47 0.56 1.10 0.73 -0.04 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7074 -0.7011 -0.7054 -0.70 -0.717 -0.7164 -0.7209 -1.24%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.28 0.27 0.38 0.43 0.44 0.38 0.30 -
P/RPS 1.58 1.49 1.82 3.20 4.07 4.61 3.79 -44.10%
P/EPS -26.25 -17.76 21.11 12.15 18.75 -316.67 10.56 -
EY -3.81 -5.63 4.74 8.23 5.33 -0.32 9.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 16/08/04 17/05/04 25/02/04 18/11/03 22/08/03 21/05/03 -
Price 0.24 0.26 0.29 0.44 0.47 0.47 0.28 -
P/RPS 1.35 1.44 1.39 3.27 4.35 5.70 3.53 -47.22%
P/EPS -22.50 -17.11 16.11 12.43 20.03 -391.67 9.86 -
EY -4.44 -5.85 6.21 8.05 4.99 -0.26 10.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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