[PMCAP] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -48.76%
YoY- -36.06%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 46,887 45,137 45,648 53,212 33,984 27,264 20,612 72.53%
PBT 20,623 -362 -3,724 4,700 9,188 6,164 -98 -
Tax -1,784 -2,352 -110 -112 -234 -241 -202 324.45%
NP 18,839 -2,714 -3,834 4,588 8,954 5,922 -300 -
-
NP to SH 18,839 -2,714 -3,834 4,588 8,954 5,922 -300 -
-
Tax Rate 8.65% - - 2.38% 2.55% 3.91% - -
Total Cost 28,048 47,851 49,482 48,624 25,030 21,341 20,912 21.51%
-
Net Worth 2,577 -577,714 -572,577 -576,048 -571,639 -585,536 -584,999 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 2,577 -577,714 -572,577 -576,048 -571,639 -585,536 -584,999 -
NOSH 257,715 254,499 252,236 254,888 252,937 252,386 250,000 2.03%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 40.18% -6.01% -8.40% 8.62% 26.35% 21.72% -1.46% -
ROE 731.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 18.19 17.74 18.10 20.88 13.44 10.80 8.24 69.13%
EPS 7.31 -1.07 -1.52 1.80 3.54 2.35 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 -2.27 -2.27 -2.26 -2.26 -2.32 -2.34 -
Adjusted Per Share Value based on latest NOSH - 254,888
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.74 5.53 5.59 6.52 4.16 3.34 2.52 72.68%
EPS 2.31 -0.33 -0.47 0.56 1.10 0.73 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0032 -0.7074 -0.7011 -0.7054 -0.70 -0.717 -0.7164 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.25 0.28 0.27 0.38 0.43 0.44 0.38 -
P/RPS 1.37 1.58 1.49 1.82 3.20 4.07 4.61 -55.30%
P/EPS 3.42 -26.25 -17.76 21.11 12.15 18.75 -316.67 -
EY 29.24 -3.81 -5.63 4.74 8.23 5.33 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 25.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 30/11/04 16/08/04 17/05/04 25/02/04 18/11/03 22/08/03 -
Price 0.17 0.24 0.26 0.29 0.44 0.47 0.47 -
P/RPS 0.93 1.35 1.44 1.39 3.27 4.35 5.70 -69.97%
P/EPS 2.33 -22.50 -17.11 16.11 12.43 20.03 -391.67 -
EY 43.00 -4.44 -5.85 6.21 8.05 4.99 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.00 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