[PMCAP] QoQ 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- -17.37%
YoY- 171.46%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 12,444 17,285 18,014 21,280 12,274 12,362 15,312 -12.88%
PBT 3,432 3,571 4,039 6,165 6,115 -344 3,376 1.09%
Tax 3,890 -28 -13 -11 1,333 -14 -286 -
NP 7,322 3,543 4,026 6,154 7,448 -358 3,090 77.45%
-
NP to SH 7,322 3,543 4,026 6,154 7,448 -358 3,090 77.45%
-
Tax Rate -113.34% 0.78% 0.32% 0.18% -21.80% - 8.47% -
Total Cost 5,122 13,742 13,988 15,126 4,826 12,720 12,222 -43.90%
-
Net Worth 157,549 152,431 148,386 147,696 138,241 143,199 130,105 13.56%
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 157,549 152,431 148,386 147,696 138,241 143,199 130,105 13.56%
NOSH 812,111 823,953 821,632 820,533 813,186 895,000 813,157 -0.08%
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 58.84% 20.50% 22.35% 28.92% 60.68% -2.90% 20.18% -
ROE 4.65% 2.32% 2.71% 4.17% 5.39% -0.25% 2.38% -
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 1.53 2.10 2.19 2.59 1.51 1.38 1.88 -12.79%
EPS 0.90 0.43 0.49 0.75 0.91 -0.04 0.38 77.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.185 0.1806 0.18 0.17 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 1.52 2.12 2.21 2.61 1.50 1.51 1.88 -13.17%
EPS 0.90 0.43 0.49 0.75 0.91 -0.04 0.38 77.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1929 0.1867 0.1817 0.1809 0.1693 0.1754 0.1593 13.56%
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 18.93 14.30 15.51 15.42 9.28 7.96 4.78 149.68%
P/EPS 32.17 69.77 69.39 53.33 15.29 -275.00 23.68 22.59%
EY 3.11 1.43 1.44 1.87 6.54 -0.36 4.22 -18.36%
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 0.82 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 14.36 13.82 13.23 11.18 32.46 9.41 6.37 71.67%
P/EPS 24.40 67.44 59.18 38.67 53.50 -325.00 31.58 -15.75%
EY 4.10 1.48 1.69 2.59 1.87 -0.31 3.17 18.65%
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 2.88 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