[PMCAP] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -50.56%
YoY- 171.46%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 69,023 56,579 39,294 21,280 52,680 40,406 28,044 81.99%
PBT 17,207 13,775 10,204 6,165 11,450 5,335 5,679 108.96%
Tax 3,838 -52 -24 -11 997 -336 -322 -
NP 21,045 13,723 10,180 6,154 12,447 4,999 5,357 148.35%
-
NP to SH 21,045 13,723 10,180 6,154 12,447 4,999 5,357 148.35%
-
Tax Rate -22.30% 0.38% 0.24% 0.18% -8.71% 6.30% 5.67% -
Total Cost 47,978 42,856 29,114 15,126 40,233 35,407 22,687 64.53%
-
Net Worth 158,147 151,116 147,080 147,696 137,204 131,121 129,866 13.99%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 158,147 151,116 147,080 147,696 137,204 131,121 129,866 13.99%
NOSH 815,193 816,845 814,400 820,533 815,723 819,508 811,666 0.28%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 30.49% 24.25% 25.91% 28.92% 23.63% 12.37% 19.10% -
ROE 13.31% 9.08% 6.92% 4.17% 9.07% 3.81% 4.13% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.47 6.93 4.82 2.59 6.46 4.93 3.46 81.34%
EPS 2.58 1.68 1.25 0.75 1.53 0.61 0.66 147.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.185 0.1806 0.18 0.1682 0.16 0.16 13.66%
Adjusted Per Share Value based on latest NOSH - 820,533
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.45 6.93 4.81 2.61 6.45 4.95 3.43 82.10%
EPS 2.58 1.68 1.25 0.75 1.52 0.61 0.66 147.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1937 0.185 0.1801 0.1809 0.168 0.1606 0.159 14.02%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.29 0.30 0.34 0.40 0.14 0.11 0.09 -
P/RPS 3.43 4.33 7.05 15.42 2.17 2.23 2.60 20.22%
P/EPS 11.23 17.86 27.20 53.33 9.18 18.03 13.64 -12.12%
EY 8.90 5.60 3.68 1.87 10.90 5.55 7.33 13.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.62 1.88 2.22 0.83 0.69 0.56 91.67%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 20/11/07 27/08/07 28/05/07 26/02/07 21/11/06 25/08/06 -
Price 0.22 0.29 0.29 0.29 0.49 0.13 0.12 -
P/RPS 2.60 4.19 6.01 11.18 7.59 2.64 3.47 -17.46%
P/EPS 8.52 17.26 23.20 38.67 32.11 21.31 18.18 -39.58%
EY 11.73 5.79 4.31 2.59 3.11 4.69 5.50 65.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.57 1.61 1.61 2.91 0.81 0.75 31.32%

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