[PMCAP] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 36.3%
YoY- 110.54%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 21,280 12,274 12,362 15,312 12,732 9,860 6,333 124.50%
PBT 6,165 6,115 -344 3,376 2,303 -3,604 -5,533 -
Tax -11 1,333 -14 -286 -36 -35 -54 -65.41%
NP 6,154 7,448 -358 3,090 2,267 -3,639 -5,587 -
-
NP to SH 6,154 7,448 -358 3,090 2,267 -3,639 -5,587 -
-
Tax Rate 0.18% -21.80% - 8.47% 1.56% - - -
Total Cost 15,126 4,826 12,720 12,222 10,465 13,499 11,920 17.22%
-
Net Worth 147,696 138,241 143,199 130,105 129,542 121,266 -16,194 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 147,696 138,241 143,199 130,105 129,542 121,266 -16,194 -
NOSH 820,533 813,186 895,000 813,157 809,642 808,444 809,710 0.88%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 28.92% 60.68% -2.90% 20.18% 17.81% -36.91% -88.22% -
ROE 4.17% 5.39% -0.25% 2.38% 1.75% -3.00% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.59 1.51 1.38 1.88 1.57 1.22 0.78 122.73%
EPS 0.75 0.91 -0.04 0.38 0.28 -0.45 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.16 0.16 0.15 -0.02 -
Adjusted Per Share Value based on latest NOSH - 813,157
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.61 1.50 1.51 1.88 1.56 1.21 0.78 123.88%
EPS 0.75 0.91 -0.04 0.38 0.28 -0.45 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1809 0.1693 0.1754 0.1593 0.1586 0.1485 -0.0198 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.40 0.14 0.11 0.09 0.07 0.12 0.10 -
P/RPS 15.42 9.28 7.96 4.78 4.45 9.84 12.79 13.29%
P/EPS 53.33 15.29 -275.00 23.68 25.00 -26.66 -14.49 -
EY 1.87 6.54 -0.36 4.22 4.00 -3.75 -6.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 0.82 0.69 0.56 0.44 0.80 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 26/02/07 21/11/06 25/08/06 23/05/06 22/02/06 24/11/05 -
Price 0.29 0.49 0.13 0.12 0.10 0.10 0.11 -
P/RPS 11.18 32.46 9.41 6.37 6.36 8.20 14.06 -14.18%
P/EPS 38.67 53.50 -325.00 31.58 35.71 -22.22 -15.94 -
EY 2.59 1.87 -0.31 3.17 2.80 -4.50 -6.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.88 0.81 0.75 0.63 0.67 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