[PMCAP] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -421.29%
YoY- -260.69%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 50,266 44,237 36,789 37,850 41,015 45,711 47,368 4.03%
PBT 1,731 -3,458 -36,126 -30,376 -5,716 1,407 27,662 -84.21%
Tax -371 -411 -162 -161 -142 -1,797 -1,787 -64.90%
NP 1,360 -3,869 -36,288 -30,537 -5,858 -390 25,875 -85.94%
-
NP to SH 1,360 -3,869 -36,288 -30,537 -5,858 -390 25,875 -85.94%
-
Tax Rate 21.43% - - - - 127.72% 6.46% -
Total Cost 48,906 48,106 73,077 68,387 46,873 46,101 21,493 72.91%
-
Net Worth 143,199 130,105 129,542 121,266 -16,194 -8,146 16,363 324.10%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 143,199 130,105 129,542 121,266 -16,194 -8,146 16,363 324.10%
NOSH 895,000 813,157 809,642 808,444 809,710 814,694 818,163 6.16%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.71% -8.75% -98.64% -80.68% -14.28% -0.85% 54.63% -
ROE 0.95% -2.97% -28.01% -25.18% 0.00% 0.00% 158.13% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.62 5.44 4.54 4.68 5.07 5.61 5.79 -1.96%
EPS 0.15 -0.48 -4.48 -3.78 -0.72 -0.05 3.16 -86.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.15 -0.02 -0.01 0.02 299.49%
Adjusted Per Share Value based on latest NOSH - 808,444
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.16 5.42 4.50 4.63 5.02 5.60 5.80 4.09%
EPS 0.17 -0.47 -4.44 -3.74 -0.72 -0.05 3.17 -85.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1754 0.1593 0.1586 0.1485 -0.0198 -0.01 0.02 324.71%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.11 0.09 0.07 0.12 0.10 0.12 0.14 -
P/RPS 1.96 1.65 1.54 2.56 1.97 2.14 2.42 -13.10%
P/EPS 72.39 -18.92 -1.56 -3.18 -13.82 -250.68 4.43 542.85%
EY 1.38 -5.29 -64.03 -31.48 -7.23 -0.40 22.59 -84.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.44 0.80 0.00 0.00 7.00 -78.63%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 25/08/06 23/05/06 22/02/06 24/11/05 29/08/05 17/05/05 -
Price 0.13 0.12 0.10 0.10 0.11 0.09 0.10 -
P/RPS 2.31 2.21 2.20 2.14 2.17 1.60 1.73 21.23%
P/EPS 85.55 -25.22 -2.23 -2.65 -15.20 -188.01 3.16 799.80%
EY 1.17 -3.96 -44.82 -37.77 -6.58 -0.53 31.63 -88.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.63 0.67 0.00 0.00 5.00 -70.24%

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