[PMCAP] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -211.67%
YoY- -157.69%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 5,004 16,735 12,805 9,329 4,460 7,452 3,718 21.92%
PBT 1,843 -9,932 -6,145 -2,608 -795 -42,790 191 353.86%
Tax -49 -305 -255 -197 -105 -403 -64 -16.32%
NP 1,794 -10,237 -6,400 -2,805 -900 -43,193 127 485.30%
-
NP to SH 1,794 -10,237 -6,400 -2,805 -900 -43,193 127 485.30%
-
Tax Rate 2.66% - - - - - 33.51% -
Total Cost 3,210 26,972 19,205 12,134 5,360 50,645 3,591 -7.21%
-
Net Worth -588,735 -581,899 -586,877 -583,743 -574,999 -581,979 -541,020 5.80%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth -588,735 -581,899 -586,877 -583,743 -574,999 -581,979 -541,020 5.80%
NOSH 252,676 253,000 252,964 252,702 249,999 253,034 253,999 -0.34%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 35.85% -61.17% -49.98% -30.07% -20.18% -579.62% 3.42% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1.98 6.61 5.06 3.69 1.78 2.95 1.46 22.54%
EPS 0.71 -4.04 -2.53 -1.11 -0.36 -17.07 0.05 487.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.33 -2.30 -2.32 -2.31 -2.30 -2.30 -2.13 6.17%
Adjusted Per Share Value based on latest NOSH - 254,000
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 0.61 2.05 1.57 1.14 0.55 0.91 0.46 20.72%
EPS 0.22 -1.25 -0.78 -0.34 -0.11 -5.29 0.02 395.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7209 -0.7126 -0.7187 -0.7148 -0.7041 -0.7127 -0.6625 5.79%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.30 0.28 0.41 0.48 0.49 0.49 0.47 -
P/RPS 15.15 4.23 8.10 13.00 27.47 16.64 32.11 -39.42%
P/EPS 42.25 -6.92 -16.21 -43.24 -136.11 -2.87 940.00 -87.38%
EY 2.37 -14.45 -6.17 -2.31 -0.73 -34.84 0.11 675.74%
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
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 21/05/03 21/02/03 26/11/02 28/08/02 22/05/02 27/02/02 13/11/01 -
Price 0.28 0.30 0.33 0.46 0.56 0.48 0.49 -
P/RPS 14.14 4.54 6.52 12.46 31.39 16.30 33.47 -43.72%
P/EPS 39.44 -7.41 -13.04 -41.44 -155.56 -2.81 980.00 -88.27%
EY 2.54 -13.49 -7.67 -2.41 -0.64 -35.56 0.10 765.78%
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