[PMCAP] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 135.15%
YoY- 123.22%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 63,930 61,228 52,680 50,266 44,237 36,789 37,850 41.96%
PBT 15,975 15,312 11,450 1,731 -3,458 -36,126 -30,376 -
Tax 1,295 1,022 997 -371 -411 -162 -161 -
NP 17,270 16,334 12,447 1,360 -3,869 -36,288 -30,537 -
-
NP to SH 17,270 16,334 12,447 1,360 -3,869 -36,288 -30,537 -
-
Tax Rate -8.11% -6.67% -8.71% 21.43% - - - -
Total Cost 46,660 44,894 40,233 48,906 48,106 73,077 68,387 -22.55%
-
Net Worth 148,386 147,696 138,241 143,199 130,105 129,542 121,266 14.44%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 148,386 147,696 138,241 143,199 130,105 129,542 121,266 14.44%
NOSH 821,632 820,533 813,186 895,000 813,157 809,642 808,444 1.08%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 27.01% 26.68% 23.63% 2.71% -8.75% -98.64% -80.68% -
ROE 11.64% 11.06% 9.00% 0.95% -2.97% -28.01% -25.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.78 7.46 6.48 5.62 5.44 4.54 4.68 40.46%
EPS 2.10 1.99 1.53 0.15 -0.48 -4.48 -3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.18 0.17 0.16 0.16 0.16 0.15 13.21%
Adjusted Per Share Value based on latest NOSH - 895,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.83 7.50 6.45 6.16 5.42 4.50 4.63 42.08%
EPS 2.11 2.00 1.52 0.17 -0.47 -4.44 -3.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1817 0.1809 0.1693 0.1754 0.1593 0.1586 0.1485 14.44%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.34 0.40 0.14 0.11 0.09 0.07 0.12 -
P/RPS 4.37 5.36 2.16 1.96 1.65 1.54 2.56 42.97%
P/EPS 16.18 20.09 9.15 72.39 -18.92 -1.56 -3.18 -
EY 6.18 4.98 10.93 1.38 -5.29 -64.03 -31.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.22 0.82 0.69 0.56 0.44 0.80 77.03%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 26/02/07 21/11/06 25/08/06 23/05/06 22/02/06 -
Price 0.29 0.29 0.49 0.13 0.12 0.10 0.10 -
P/RPS 3.73 3.89 7.56 2.31 2.21 2.20 2.14 44.97%
P/EPS 13.80 14.57 32.01 85.55 -25.22 -2.23 -2.65 -
EY 7.25 6.86 3.12 1.17 -3.96 -44.82 -37.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.61 2.88 0.81 0.75 0.63 0.67 79.69%

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