[PMCAP] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 34.8%
YoY- 174.51%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 15,627 9,616 69,023 56,579 39,294 21,280 52,680 -55.55%
PBT 66 423 17,207 13,775 10,204 6,165 11,450 -96.79%
Tax -54 -39 3,838 -52 -24 -11 997 -
NP 12 384 21,045 13,723 10,180 6,154 12,447 -99.02%
-
NP to SH 12 384 21,045 13,723 10,180 6,154 12,447 -99.02%
-
Tax Rate 81.82% 9.22% -22.30% 0.38% 0.24% 0.18% -8.71% -
Total Cost 15,615 9,232 47,978 42,856 29,114 15,126 40,233 -46.82%
-
Net Worth 148,992 149,299 158,147 151,116 147,080 147,696 137,204 5.65%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 148,992 149,299 158,147 151,116 147,080 147,696 137,204 5.65%
NOSH 767,999 767,999 815,193 816,845 814,400 820,533 815,723 -3.94%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.08% 3.99% 30.49% 24.25% 25.91% 28.92% 23.63% -
ROE 0.01% 0.26% 13.31% 9.08% 6.92% 4.17% 9.07% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.03 1.25 8.47 6.93 4.82 2.59 6.46 -53.81%
EPS 0.00 0.05 2.58 1.68 1.25 0.75 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.1944 0.194 0.185 0.1806 0.18 0.1682 9.99%
Adjusted Per Share Value based on latest NOSH - 823,953
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.91 1.18 8.45 6.93 4.81 2.61 6.45 -55.60%
EPS 0.00 0.05 2.58 1.68 1.25 0.75 1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1824 0.1828 0.1937 0.185 0.1801 0.1809 0.168 5.64%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.16 0.21 0.29 0.30 0.34 0.40 0.14 -
P/RPS 7.86 16.77 3.43 4.33 7.05 15.42 2.17 136.03%
P/EPS 10,240.00 420.00 11.23 17.86 27.20 53.33 9.18 10701.77%
EY 0.01 0.24 8.90 5.60 3.68 1.87 10.90 -99.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.08 1.49 1.62 1.88 2.22 0.83 -0.80%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 26/05/08 25/02/08 20/11/07 27/08/07 28/05/07 26/02/07 -
Price 0.14 0.19 0.22 0.29 0.29 0.29 0.49 -
P/RPS 6.88 15.17 2.60 4.19 6.01 11.18 7.59 -6.34%
P/EPS 8,960.00 380.00 8.52 17.26 23.20 38.67 32.11 4184.84%
EY 0.01 0.26 11.73 5.79 4.31 2.59 3.11 -97.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.98 1.13 1.57 1.61 1.61 2.91 -60.62%

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