[PMCAP] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 162.3%
YoY- -71.73%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 12,274 12,362 15,312 12,732 9,860 6,333 7,864 34.44%
PBT 6,115 -344 3,376 2,303 -3,604 -5,533 -29,292 -
Tax 1,333 -14 -286 -36 -35 -54 -37 -
NP 7,448 -358 3,090 2,267 -3,639 -5,587 -29,329 -
-
NP to SH 7,448 -358 3,090 2,267 -3,639 -5,587 -29,329 -
-
Tax Rate -21.80% - 8.47% 1.56% - - - -
Total Cost 4,826 12,720 12,222 10,465 13,499 11,920 37,193 -74.27%
-
Net Worth 138,241 143,199 130,105 129,542 121,266 -16,194 -8,146 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 138,241 143,199 130,105 129,542 121,266 -16,194 -8,146 -
NOSH 813,186 895,000 813,157 809,642 808,444 809,710 814,694 -0.12%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 60.68% -2.90% 20.18% 17.81% -36.91% -88.22% -372.95% -
ROE 5.39% -0.25% 2.38% 1.75% -3.00% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.51 1.38 1.88 1.57 1.22 0.78 0.97 34.21%
EPS 0.91 -0.04 0.38 0.28 -0.45 -0.69 -3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.16 0.15 -0.02 -0.01 -
Adjusted Per Share Value based on latest NOSH - 809,642
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.50 1.51 1.88 1.56 1.21 0.78 0.96 34.54%
EPS 0.91 -0.04 0.38 0.28 -0.45 -0.68 -3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.1754 0.1593 0.1586 0.1485 -0.0198 -0.01 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.11 0.09 0.07 0.12 0.10 0.12 -
P/RPS 9.28 7.96 4.78 4.45 9.84 12.79 12.43 -17.65%
P/EPS 15.29 -275.00 23.68 25.00 -26.66 -14.49 -3.33 -
EY 6.54 -0.36 4.22 4.00 -3.75 -6.90 -30.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.69 0.56 0.44 0.80 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 21/11/06 25/08/06 23/05/06 22/02/06 24/11/05 29/08/05 -
Price 0.49 0.13 0.12 0.10 0.10 0.11 0.09 -
P/RPS 32.46 9.41 6.37 6.36 8.20 14.06 9.32 129.24%
P/EPS 53.50 -325.00 31.58 35.71 -22.22 -15.94 -2.50 -
EY 1.87 -0.31 3.17 2.80 -4.50 -6.27 -40.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 0.81 0.75 0.63 0.67 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