[PMCAP] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 97.77%
YoY- 171.46%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 69,023 75,438 78,588 85,120 52,680 53,874 56,088 14.79%
PBT 17,207 18,366 20,408 24,660 11,450 7,113 11,358 31.80%
Tax 3,838 -69 -48 -44 997 -448 -644 -
NP 21,045 18,297 20,360 24,616 12,447 6,665 10,714 56.65%
-
NP to SH 21,045 18,297 20,360 24,616 12,447 6,665 10,714 56.65%
-
Tax Rate -22.30% 0.38% 0.24% 0.18% -8.71% 6.30% 5.67% -
Total Cost 47,978 57,141 58,228 60,504 40,233 47,209 45,374 3.77%
-
Net Worth 158,147 151,116 147,080 147,696 137,204 131,121 129,866 13.99%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 158,147 151,116 147,080 147,696 137,204 131,121 129,866 13.99%
NOSH 815,193 816,845 814,400 820,533 815,723 819,508 811,666 0.28%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 30.49% 24.25% 25.91% 28.92% 23.63% 12.37% 19.10% -
ROE 13.31% 12.11% 13.84% 16.67% 9.07% 5.08% 8.25% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.47 9.24 9.65 10.37 6.46 6.57 6.91 14.49%
EPS 2.58 2.24 2.50 3.00 1.53 0.81 1.32 56.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.185 0.1806 0.18 0.1682 0.16 0.16 13.66%
Adjusted Per Share Value based on latest NOSH - 820,533
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.45 9.24 9.62 10.42 6.45 6.60 6.87 14.75%
EPS 2.58 2.24 2.49 3.01 1.52 0.82 1.31 56.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1937 0.185 0.1801 0.1809 0.168 0.1606 0.159 14.02%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.29 0.30 0.34 0.40 0.14 0.11 0.09 -
P/RPS 3.43 3.25 3.52 3.86 2.17 1.67 1.30 90.60%
P/EPS 11.23 13.39 13.60 13.33 9.18 13.52 6.82 39.31%
EY 8.90 7.47 7.35 7.50 10.90 7.39 14.67 -28.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.62 1.88 2.22 0.83 0.69 0.56 91.67%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 20/11/07 27/08/07 28/05/07 26/02/07 21/11/06 25/08/06 -
Price 0.22 0.29 0.29 0.29 0.49 0.13 0.12 -
P/RPS 2.60 3.14 3.01 2.80 7.59 1.98 1.74 30.60%
P/EPS 8.52 12.95 11.60 9.67 32.11 15.98 9.09 -4.21%
EY 11.73 7.72 8.62 10.34 3.11 6.26 11.00 4.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.57 1.61 1.61 2.91 0.81 0.75 31.32%

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