[PMCAP] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 117.52%
YoY- 299.33%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 33,984 20,448 10,306 5,004 16,735 12,805 9,329 136.19%
PBT 9,188 4,623 -49 1,843 -9,932 -6,145 -2,608 -
Tax -234 -181 -101 -49 -305 -255 -197 12.12%
NP 8,954 4,442 -150 1,794 -10,237 -6,400 -2,805 -
-
NP to SH 8,954 4,442 -150 1,794 -10,237 -6,400 -2,805 -
-
Tax Rate 2.55% 3.92% - 2.66% - - - -
Total Cost 25,030 16,006 10,456 3,210 26,972 19,205 12,134 61.83%
-
Net Worth -571,639 -585,536 -584,999 -588,735 -581,899 -586,877 -583,743 -1.38%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -571,639 -585,536 -584,999 -588,735 -581,899 -586,877 -583,743 -1.38%
NOSH 252,937 252,386 250,000 252,676 253,000 252,964 252,702 0.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 26.35% 21.72% -1.46% 35.85% -61.17% -49.98% -30.07% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.44 8.10 4.12 1.98 6.61 5.06 3.69 136.17%
EPS 3.54 1.76 -0.06 0.71 -4.04 -2.53 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.26 -2.32 -2.34 -2.33 -2.30 -2.32 -2.31 -1.44%
Adjusted Per Share Value based on latest NOSH - 252,676
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 4.16 2.50 1.26 0.61 2.05 1.57 1.14 136.46%
EPS 1.10 0.54 -0.02 0.22 -1.25 -0.78 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.70 -0.717 -0.7164 -0.7209 -0.7126 -0.7187 -0.7148 -1.38%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.43 0.44 0.38 0.30 0.28 0.41 0.48 -
P/RPS 3.20 5.43 9.22 15.15 4.23 8.10 13.00 -60.62%
P/EPS 12.15 25.00 -633.33 42.25 -6.92 -16.21 -43.24 -
EY 8.23 4.00 -0.16 2.37 -14.45 -6.17 -2.31 -
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 18/11/03 22/08/03 21/05/03 21/02/03 26/11/02 28/08/02 -
Price 0.44 0.47 0.47 0.28 0.30 0.33 0.46 -
P/RPS 3.27 5.80 11.40 14.14 4.54 6.52 12.46 -58.90%
P/EPS 12.43 26.70 -783.33 39.44 -7.41 -13.04 -41.44 -
EY 8.05 3.74 -0.13 2.54 -13.49 -7.67 -2.41 -
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