[PMCAP] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -53.98%
YoY- -76.35%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 24,415 19,992 25,941 33,039 45,356 57,359 69,023 -50.01%
PBT -5,591 -5,842 -3,386 1,284 7,069 11,465 17,207 -
Tax -1,621 -1,602 -1,617 3,722 3,808 3,810 3,838 -
NP -7,212 -7,444 -5,003 5,006 10,877 15,275 21,045 -
-
NP to SH -7,212 -7,444 -5,003 5,006 10,877 15,275 21,045 -
-
Tax Rate - - - -289.88% -53.87% -33.23% -22.30% -
Total Cost 31,627 27,436 30,944 28,033 34,479 42,084 47,978 -24.27%
-
Net Worth 129,570 152,464 152,914 153,407 144,336 149,299 157,549 -12.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 129,570 152,464 152,914 153,407 144,336 149,299 157,549 -12.23%
NOSH 700,000 822,800 814,242 802,758 743,999 767,999 812,111 -9.43%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -29.54% -37.23% -19.29% 15.15% 23.98% 26.63% 30.49% -
ROE -5.57% -4.88% -3.27% 3.26% 7.54% 10.23% 13.36% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.49 2.43 3.19 4.12 6.10 7.47 8.50 -44.78%
EPS -1.03 -0.90 -0.61 0.62 1.46 1.99 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1851 0.1853 0.1878 0.1911 0.194 0.1944 0.194 -3.08%
Adjusted Per Share Value based on latest NOSH - 802,758
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.99 2.45 3.18 4.05 5.55 7.02 8.45 -50.00%
EPS -0.88 -0.91 -0.61 0.61 1.33 1.87 2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1587 0.1867 0.1873 0.1879 0.1767 0.1828 0.1929 -12.21%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.19 0.09 0.09 0.12 0.16 0.21 0.29 -
P/RPS 5.45 3.70 2.82 2.92 2.62 2.81 3.41 36.73%
P/EPS -18.44 -9.95 -14.65 19.24 10.94 10.56 11.19 -
EY -5.42 -10.05 -6.83 5.20 9.14 9.47 8.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.49 0.48 0.63 0.82 1.08 1.49 -21.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 20/02/09 19/11/08 21/08/08 26/05/08 25/02/08 -
Price 0.17 0.19 0.09 0.10 0.14 0.19 0.22 -
P/RPS 4.87 7.82 2.82 2.43 2.30 2.54 2.59 52.40%
P/EPS -16.50 -21.00 -14.65 16.04 9.58 9.55 8.49 -
EY -6.06 -4.76 -6.83 6.24 10.44 10.47 11.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.03 0.48 0.52 0.72 0.98 1.13 -12.81%

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