[PMCAP] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 148.99%
YoY- 140.76%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 56,579 39,294 21,280 52,680 40,406 28,044 12,732 170.05%
PBT 13,775 10,204 6,165 11,450 5,335 5,679 2,303 229.14%
Tax -52 -24 -11 997 -336 -322 -36 27.75%
NP 13,723 10,180 6,154 12,447 4,999 5,357 2,267 231.78%
-
NP to SH 13,723 10,180 6,154 12,447 4,999 5,357 2,267 231.78%
-
Tax Rate 0.38% 0.24% 0.18% -8.71% 6.30% 5.67% 1.56% -
Total Cost 42,856 29,114 15,126 40,233 35,407 22,687 10,465 155.74%
-
Net Worth 151,116 147,080 147,696 137,204 131,121 129,866 129,542 10.80%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 151,116 147,080 147,696 137,204 131,121 129,866 129,542 10.80%
NOSH 816,845 814,400 820,533 815,723 819,508 811,666 809,642 0.59%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 24.25% 25.91% 28.92% 23.63% 12.37% 19.10% 17.81% -
ROE 9.08% 6.92% 4.17% 9.07% 3.81% 4.13% 1.75% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.93 4.82 2.59 6.46 4.93 3.46 1.57 168.84%
EPS 1.68 1.25 0.75 1.53 0.61 0.66 0.28 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.185 0.1806 0.18 0.1682 0.16 0.16 0.16 10.15%
Adjusted Per Share Value based on latest NOSH - 813,186
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 6.93 4.81 2.61 6.45 4.95 3.43 1.56 169.98%
EPS 1.68 1.25 0.75 1.52 0.61 0.66 0.28 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.185 0.1801 0.1809 0.168 0.1606 0.159 0.1586 10.79%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.30 0.34 0.40 0.14 0.11 0.09 0.07 -
P/RPS 4.33 7.05 15.42 2.17 2.23 2.60 4.45 -1.80%
P/EPS 17.86 27.20 53.33 9.18 18.03 13.64 25.00 -20.06%
EY 5.60 3.68 1.87 10.90 5.55 7.33 4.00 25.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.88 2.22 0.83 0.69 0.56 0.44 138.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 27/08/07 28/05/07 26/02/07 21/11/06 25/08/06 23/05/06 -
Price 0.29 0.29 0.29 0.49 0.13 0.12 0.10 -
P/RPS 4.19 6.01 11.18 7.59 2.64 3.47 6.36 -24.26%
P/EPS 17.26 23.20 38.67 32.11 21.31 18.18 35.71 -38.38%
EY 5.79 4.31 2.59 3.11 4.69 5.50 2.80 62.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.61 1.61 2.91 0.81 0.75 0.63 83.70%

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