[PMCAP] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 89.34%
YoY- -892.05%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 61,228 52,680 50,266 44,237 36,789 37,850 41,015 30.65%
PBT 15,312 11,450 1,731 -3,458 -36,126 -30,376 -5,716 -
Tax 1,022 997 -371 -411 -162 -161 -142 -
NP 16,334 12,447 1,360 -3,869 -36,288 -30,537 -5,858 -
-
NP to SH 16,334 12,447 1,360 -3,869 -36,288 -30,537 -5,858 -
-
Tax Rate -6.67% -8.71% 21.43% - - - - -
Total Cost 44,894 40,233 48,906 48,106 73,077 68,387 46,873 -2.83%
-
Net Worth 147,696 138,241 143,199 130,105 129,542 121,266 -16,194 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 147,696 138,241 143,199 130,105 129,542 121,266 -16,194 -
NOSH 820,533 813,186 895,000 813,157 809,642 808,444 809,710 0.88%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 26.68% 23.63% 2.71% -8.75% -98.64% -80.68% -14.28% -
ROE 11.06% 9.00% 0.95% -2.97% -28.01% -25.18% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 7.46 6.48 5.62 5.44 4.54 4.68 5.07 29.39%
EPS 1.99 1.53 0.15 -0.48 -4.48 -3.78 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.16 0.16 0.16 0.15 -0.02 -
Adjusted Per Share Value based on latest NOSH - 813,157
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 7.50 6.45 6.16 5.42 4.50 4.63 5.02 30.72%
EPS 2.00 1.52 0.17 -0.47 -4.44 -3.74 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1809 0.1693 0.1754 0.1593 0.1586 0.1485 -0.0198 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.40 0.14 0.11 0.09 0.07 0.12 0.10 -
P/RPS 5.36 2.16 1.96 1.65 1.54 2.56 1.97 95.01%
P/EPS 20.09 9.15 72.39 -18.92 -1.56 -3.18 -13.82 -
EY 4.98 10.93 1.38 -5.29 -64.03 -31.48 -7.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 0.82 0.69 0.56 0.44 0.80 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 26/02/07 21/11/06 25/08/06 23/05/06 22/02/06 24/11/05 -
Price 0.29 0.49 0.13 0.12 0.10 0.10 0.11 -
P/RPS 3.89 7.56 2.31 2.21 2.20 2.14 2.17 47.62%
P/EPS 14.57 32.01 85.55 -25.22 -2.23 -2.65 -15.20 -
EY 6.86 3.12 1.17 -3.96 -44.82 -37.77 -6.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.88 0.81 0.75 0.63 0.67 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