[PMCAP] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 22.59%
YoY- 1456.69%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 45,356 57,359 69,023 68,853 63,930 61,228 52,680 -9.50%
PBT 7,069 11,465 17,207 19,890 15,975 15,312 11,450 -27.51%
Tax 3,808 3,810 3,838 1,281 1,295 1,022 997 144.54%
NP 10,877 15,275 21,045 21,171 17,270 16,334 12,447 -8.60%
-
NP to SH 10,877 15,275 21,045 21,171 17,270 16,334 12,447 -8.60%
-
Tax Rate -53.87% -33.23% -22.30% -6.44% -8.11% -6.67% -8.71% -
Total Cost 34,479 42,084 47,978 47,682 46,660 44,894 40,233 -9.78%
-
Net Worth 144,336 149,299 157,549 152,431 148,386 147,696 138,241 2.92%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 144,336 149,299 157,549 152,431 148,386 147,696 138,241 2.92%
NOSH 743,999 767,999 812,111 823,953 821,632 820,533 813,186 -5.76%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.98% 26.63% 30.49% 30.75% 27.01% 26.68% 23.63% -
ROE 7.54% 10.23% 13.36% 13.89% 11.64% 11.06% 9.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 6.10 7.47 8.50 8.36 7.78 7.46 6.48 -3.95%
EPS 1.46 1.99 2.59 2.57 2.10 1.99 1.53 -3.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.1944 0.194 0.185 0.1806 0.18 0.17 9.21%
Adjusted Per Share Value based on latest NOSH - 823,953
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 5.55 7.02 8.45 8.43 7.83 7.50 6.45 -9.54%
EPS 1.33 1.87 2.58 2.59 2.11 2.00 1.52 -8.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1767 0.1828 0.1929 0.1867 0.1817 0.1809 0.1693 2.89%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.16 0.21 0.29 0.30 0.34 0.40 0.14 -
P/RPS 2.62 2.81 3.41 3.59 4.37 5.36 2.16 13.74%
P/EPS 10.94 10.56 11.19 11.68 16.18 20.09 9.15 12.66%
EY 9.14 9.47 8.94 8.56 6.18 4.98 10.93 -11.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.08 1.49 1.62 1.88 2.22 0.82 0.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 26/05/08 25/02/08 20/11/07 27/08/07 28/05/07 26/02/07 -
Price 0.14 0.19 0.22 0.29 0.29 0.29 0.49 -
P/RPS 2.30 2.54 2.59 3.47 3.73 3.89 7.56 -54.79%
P/EPS 9.58 9.55 8.49 11.29 13.80 14.57 32.01 -55.29%
EY 10.44 10.47 11.78 8.86 7.25 6.86 3.12 123.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.98 1.13 1.57 1.61 1.61 2.88 -60.34%

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