[PMCAP] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -13.48%
YoY- 194.79%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 47,368 46,878 47,389 46,502 42,283 33,984 24,378 55.65%
PBT 27,662 20,784 4,293 7,375 8,520 9,188 836 928.47%
Tax -1,787 -1,780 -1,817 -188 -213 -234 -231 290.66%
NP 25,875 19,004 2,476 7,187 8,307 8,954 605 1120.18%
-
NP to SH 25,875 19,004 2,476 7,187 8,307 8,954 605 1120.18%
-
Tax Rate 6.46% 8.56% 42.32% 2.55% 2.50% 2.55% 27.63% -
Total Cost 21,493 27,874 44,913 39,315 33,976 25,030 23,773 -6.49%
-
Net Worth 16,363 2,714 -540,259 -574,816 -576,048 -572,871 -588,587 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 16,363 2,714 -540,259 -574,816 -576,048 -572,871 -588,587 -
NOSH 818,163 271,456 237,999 253,223 254,888 253,483 253,701 118.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 54.63% 40.54% 5.22% 15.46% 19.65% 26.35% 2.48% -
ROE 158.13% 700.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.79 17.27 19.91 18.36 16.59 13.41 9.61 -28.64%
EPS 3.16 7.00 1.04 2.84 3.26 3.53 0.24 456.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.01 -2.27 -2.27 -2.26 -2.26 -2.32 -
Adjusted Per Share Value based on latest NOSH - 253,223
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.80 5.74 5.80 5.69 5.18 4.16 2.99 55.47%
EPS 3.17 2.33 0.30 0.88 1.02 1.10 0.07 1167.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.0033 -0.6616 -0.7039 -0.7054 -0.7015 -0.7208 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.14 0.25 0.28 0.27 0.38 0.43 0.44 -
P/RPS 2.42 1.45 1.41 1.47 2.29 3.21 4.58 -34.61%
P/EPS 4.43 3.57 26.91 9.51 11.66 12.17 184.51 -91.65%
EY 22.59 28.00 3.72 10.51 8.58 8.21 0.54 1102.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 25.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 17/05/05 22/02/05 30/11/04 16/08/04 17/05/04 25/02/04 18/11/03 -
Price 0.10 0.17 0.24 0.26 0.29 0.44 0.47 -
P/RPS 1.73 0.98 1.21 1.42 1.75 3.28 4.89 -49.94%
P/EPS 3.16 2.43 23.07 9.16 8.90 12.46 197.09 -93.62%
EY 31.63 41.18 4.33 10.92 11.24 8.03 0.51 1462.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 17.00 0.00 0.00 0.00 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