[PMCAP] QoQ 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- 2180.45%
YoY- 304.67%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 17,285 18,014 21,280 12,274 12,362 15,312 12,732 22.58%
PBT 3,571 4,039 6,165 6,115 -344 3,376 2,303 33.93%
Tax -28 -13 -11 1,333 -14 -286 -36 -15.41%
NP 3,543 4,026 6,154 7,448 -358 3,090 2,267 34.63%
-
NP to SH 3,543 4,026 6,154 7,448 -358 3,090 2,267 34.63%
-
Tax Rate 0.78% 0.32% 0.18% -21.80% - 8.47% 1.56% -
Total Cost 13,742 13,988 15,126 4,826 12,720 12,222 10,465 19.89%
-
Net Worth 152,431 148,386 147,696 138,241 143,199 130,105 129,542 11.44%
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 152,431 148,386 147,696 138,241 143,199 130,105 129,542 11.44%
NOSH 823,953 821,632 820,533 813,186 895,000 813,157 809,642 1.17%
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 20.50% 22.35% 28.92% 60.68% -2.90% 20.18% 17.81% -
ROE 2.32% 2.71% 4.17% 5.39% -0.25% 2.38% 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 2.10 2.19 2.59 1.51 1.38 1.88 1.57 21.37%
EPS 0.43 0.49 0.75 0.91 -0.04 0.38 0.28 33.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.185 0.1806 0.18 0.17 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 2.12 2.21 2.61 1.50 1.51 1.88 1.56 22.66%
EPS 0.43 0.49 0.75 0.91 -0.04 0.38 0.28 33.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1867 0.1817 0.1809 0.1693 0.1754 0.1593 0.1586 11.47%
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 14.30 15.51 15.42 9.28 7.96 4.78 4.45 117.60%
P/EPS 69.77 69.39 53.33 15.29 -275.00 23.68 25.00 98.09%
EY 1.43 1.44 1.87 6.54 -0.36 4.22 4.00 -49.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.88 2.22 0.82 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 13.82 13.23 11.18 32.46 9.41 6.37 6.36 67.68%
P/EPS 67.44 59.18 38.67 53.50 -325.00 31.58 35.71 52.72%
EY 1.48 1.69 2.59 1.87 -0.31 3.17 2.80 -34.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.61 1.61 2.88 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