[PMCAP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -26.22%
YoY- -1221.12%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 28,044 12,732 37,850 27,990 21,657 13,793 46,887 -29.07%
PBT 5,679 2,303 -30,376 -26,772 -21,239 8,053 20,623 -57.77%
Tax -322 -36 -161 -126 -72 -35 -1,784 -68.16%
NP 5,357 2,267 -30,537 -26,898 -21,311 8,018 18,839 -56.85%
-
NP to SH 5,357 2,267 -30,537 -26,898 -21,311 8,018 18,839 -56.85%
-
Tax Rate 5.67% 1.56% - - - 0.43% 8.65% -
Total Cost 22,687 10,465 68,387 54,888 42,968 5,775 28,048 -13.22%
-
Net Worth 129,866 129,542 122,144 -16,301 -8,165 16,363 2,577 1274.16%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 129,866 129,542 122,144 -16,301 -8,165 16,363 2,577 1274.16%
NOSH 811,666 809,642 814,293 815,090 816,513 818,163 257,715 115.31%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 19.10% 17.81% -80.68% -96.10% -98.40% 58.13% 40.18% -
ROE 4.13% 1.75% -25.00% 0.00% 0.00% 49.00% 731.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.46 1.57 4.65 3.43 2.65 1.69 18.19 -67.02%
EPS 0.66 0.28 -3.75 -3.30 -2.61 0.98 7.31 -79.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 -0.02 -0.01 0.02 0.01 538.19%
Adjusted Per Share Value based on latest NOSH - 809,710
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.43 1.56 4.63 3.43 2.65 1.69 5.74 -29.12%
EPS 0.66 0.28 -3.74 -3.29 -2.61 0.98 2.31 -56.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.159 0.1586 0.1496 -0.02 -0.01 0.02 0.0032 1261.25%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.09 0.07 0.12 0.10 0.12 0.14 0.25 -
P/RPS 2.60 4.45 2.58 2.91 4.52 8.30 1.37 53.46%
P/EPS 13.64 25.00 -3.20 -3.03 -4.60 14.29 3.42 152.13%
EY 7.33 4.00 -31.25 -33.00 -21.75 7.00 29.24 -60.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.80 0.00 0.00 7.00 25.00 -92.10%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 23/05/06 22/02/06 24/11/05 29/08/05 17/05/05 22/02/05 -
Price 0.12 0.10 0.10 0.11 0.09 0.10 0.17 -
P/RPS 3.47 6.36 2.15 3.20 3.39 5.93 0.93 141.14%
P/EPS 18.18 35.71 -2.67 -3.33 -3.45 10.20 2.33 294.87%
EY 5.50 2.80 -37.50 -30.00 -29.00 9.80 43.00 -74.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.67 0.00 0.00 5.00 17.00 -87.58%

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