[PMCAP] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 1380.0%
YoY- 187.47%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 47,389 46,502 42,283 33,984 24,378 17,712 17,279 95.57%
PBT 4,293 7,375 8,520 9,188 836 -7,373 -7,294 -
Tax -1,817 -188 -213 -234 -231 -209 -249 274.85%
NP 2,476 7,187 8,307 8,954 605 -7,582 -7,543 -
-
NP to SH 2,476 7,187 8,307 8,954 605 -7,582 -7,543 -
-
Tax Rate 42.32% 2.55% 2.50% 2.55% 27.63% - - -
Total Cost 44,913 39,315 33,976 25,030 23,773 25,294 24,822 48.32%
-
Net Worth -540,259 -574,816 -576,048 -572,871 -588,587 -590,774 -588,735 -5.55%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth -540,259 -574,816 -576,048 -572,871 -588,587 -590,774 -588,735 -5.55%
NOSH 237,999 253,223 254,888 253,483 253,701 252,467 252,676 -3.90%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 5.22% 15.46% 19.65% 26.35% 2.48% -42.81% -43.65% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 19.91 18.36 16.59 13.41 9.61 7.02 6.84 103.46%
EPS 1.04 2.84 3.26 3.53 0.24 -3.00 -2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.27 -2.27 -2.26 -2.26 -2.32 -2.34 -2.33 -1.71%
Adjusted Per Share Value based on latest NOSH - 253,483
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.80 5.69 5.18 4.16 2.99 2.17 2.12 95.25%
EPS 0.30 0.88 1.02 1.10 0.07 -0.93 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6616 -0.7039 -0.7054 -0.7015 -0.7208 -0.7234 -0.7209 -5.54%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.28 0.27 0.38 0.43 0.44 0.38 0.30 -
P/RPS 1.41 1.47 2.29 3.21 4.58 5.42 4.39 -53.00%
P/EPS 26.91 9.51 11.66 12.17 184.51 -12.65 -10.05 -
EY 3.72 10.51 8.58 8.21 0.54 -7.90 -9.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 16/08/04 17/05/04 25/02/04 18/11/03 22/08/03 21/05/03 -
Price 0.24 0.26 0.29 0.44 0.47 0.47 0.28 -
P/RPS 1.21 1.42 1.75 3.28 4.89 6.70 4.09 -55.50%
P/EPS 23.07 9.16 8.90 12.46 197.09 -15.65 -9.38 -
EY 4.33 10.92 11.24 8.03 0.51 -6.39 -10.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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