[PMCAP] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 106.66%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 4,968 6,011 9,616 12,444 17,285 18,014 21,280 -61.98%
PBT -2,214 -357 423 3,432 3,571 4,039 6,165 -
Tax -114 -15 -39 3,890 -28 -13 -11 373.32%
NP -2,328 -372 384 7,322 3,543 4,026 6,154 -
-
NP to SH -2,328 -372 384 7,322 3,543 4,026 6,154 -
-
Tax Rate - - 9.22% -113.34% 0.78% 0.32% 0.18% -
Total Cost 7,296 6,383 9,232 5,122 13,742 13,988 15,126 -38.41%
-
Net Worth 153,407 144,336 149,299 157,549 152,431 148,386 147,696 2.55%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 153,407 144,336 149,299 157,549 152,431 148,386 147,696 2.55%
NOSH 802,758 743,999 767,999 812,111 823,953 821,632 820,533 -1.44%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -46.86% -6.19% 3.99% 58.84% 20.50% 22.35% 28.92% -
ROE -1.52% -0.26% 0.26% 4.65% 2.32% 2.71% 4.17% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.62 0.81 1.25 1.53 2.10 2.19 2.59 -61.34%
EPS -0.29 -0.05 0.05 0.90 0.43 0.49 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1911 0.194 0.1944 0.194 0.185 0.1806 0.18 4.05%
Adjusted Per Share Value based on latest NOSH - 812,111
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.61 0.74 1.18 1.52 2.12 2.21 2.61 -61.95%
EPS -0.29 -0.05 0.05 0.90 0.43 0.49 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1879 0.1767 0.1828 0.1929 0.1867 0.1817 0.1809 2.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.12 0.16 0.21 0.29 0.30 0.34 0.40 -
P/RPS 19.39 19.80 16.77 18.93 14.30 15.51 15.42 16.45%
P/EPS -41.38 -320.00 420.00 32.17 69.77 69.39 53.33 -
EY -2.42 -0.31 0.24 3.11 1.43 1.44 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.82 1.08 1.49 1.62 1.88 2.22 -56.71%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 21/08/08 26/05/08 25/02/08 20/11/07 27/08/07 28/05/07 -
Price 0.10 0.14 0.19 0.22 0.29 0.29 0.29 -
P/RPS 16.16 17.33 15.17 14.36 13.82 13.23 11.18 27.75%
P/EPS -34.48 -280.00 380.00 24.40 67.44 59.18 38.67 -
EY -2.90 -0.36 0.26 4.10 1.48 1.69 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.72 0.98 1.13 1.57 1.61 1.61 -52.82%

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