[PMCAP] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 86.74%
YoY- 140.76%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 75,438 78,588 85,120 52,680 53,874 56,088 50,928 29.91%
PBT 18,366 20,408 24,660 11,450 7,113 11,358 9,212 58.34%
Tax -69 -48 -44 997 -448 -644 -144 -38.73%
NP 18,297 20,360 24,616 12,447 6,665 10,714 9,068 59.61%
-
NP to SH 18,297 20,360 24,616 12,447 6,665 10,714 9,068 59.61%
-
Tax Rate 0.38% 0.24% 0.18% -8.71% 6.30% 5.67% 1.56% -
Total Cost 57,141 58,228 60,504 40,233 47,209 45,374 41,860 23.03%
-
Net Worth 151,116 147,080 147,696 137,204 131,121 129,866 129,542 10.80%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 151,116 147,080 147,696 137,204 131,121 129,866 129,542 10.80%
NOSH 816,845 814,400 820,533 815,723 819,508 811,666 809,642 0.59%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 24.25% 25.91% 28.92% 23.63% 12.37% 19.10% 17.81% -
ROE 12.11% 13.84% 16.67% 9.07% 5.08% 8.25% 7.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.24 9.65 10.37 6.46 6.57 6.91 6.29 29.19%
EPS 2.24 2.50 3.00 1.53 0.81 1.32 1.12 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.185 0.1806 0.18 0.1682 0.16 0.16 0.16 10.15%
Adjusted Per Share Value based on latest NOSH - 813,186
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 9.24 9.62 10.42 6.45 6.60 6.87 6.24 29.88%
EPS 2.24 2.49 3.01 1.52 0.82 1.31 1.11 59.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.185 0.1801 0.1809 0.168 0.1606 0.159 0.1586 10.79%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.30 0.34 0.40 0.14 0.11 0.09 0.07 -
P/RPS 3.25 3.52 3.86 2.17 1.67 1.30 1.11 104.52%
P/EPS 13.39 13.60 13.33 9.18 13.52 6.82 6.25 66.11%
EY 7.47 7.35 7.50 10.90 7.39 14.67 16.00 -39.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.88 2.22 0.83 0.69 0.56 0.44 138.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 27/08/07 28/05/07 26/02/07 21/11/06 25/08/06 23/05/06 -
Price 0.29 0.29 0.29 0.49 0.13 0.12 0.10 -
P/RPS 3.14 3.01 2.80 7.59 1.98 1.74 1.59 57.34%
P/EPS 12.95 11.60 9.67 32.11 15.98 9.09 8.93 28.08%
EY 7.72 8.62 10.34 3.11 6.26 11.00 11.20 -21.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.61 1.61 2.91 0.81 0.75 0.63 83.70%

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