[PMCAP] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 8.89%
YoY- -375.75%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 16,735 16,539 15,211 11,169 7,452 4,745 7,484 70.74%
PBT -9,932 -49,126 -50,416 -39,006 -42,790 4,683 19,224 -
Tax -305 -594 -444 -346 4,338 9,139 8,735 -
NP -10,237 -49,720 -50,860 -39,352 -38,452 13,822 27,959 -
-
NP to SH -10,237 -49,720 -50,860 -39,352 -43,193 9,081 23,218 -
-
Tax Rate - - - - - -195.15% -45.44% -
Total Cost 26,972 66,259 66,071 50,521 45,904 -9,077 -20,475 -
-
Net Worth -582,040 -587,352 -586,739 -574,999 -581,985 -539,334 -453,545 18.03%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -582,040 -587,352 -586,739 -574,999 -581,985 -539,334 -453,545 18.03%
NOSH 253,061 253,169 254,000 249,999 253,037 253,208 253,377 -0.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -61.17% -300.62% -334.36% -352.33% -516.00% 291.30% 373.58% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 6.61 6.53 5.99 4.47 2.95 1.87 2.95 70.98%
EPS -4.05 -19.64 -20.02 -15.74 -17.07 3.59 9.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.30 -2.32 -2.31 -2.30 -2.30 -2.13 -1.79 18.13%
Adjusted Per Share Value based on latest NOSH - 249,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 2.05 2.03 1.86 1.37 0.91 0.58 0.92 70.35%
EPS -1.25 -6.09 -6.23 -4.82 -5.29 1.11 2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7127 -0.7192 -0.7185 -0.7041 -0.7127 -0.6604 -0.5554 18.03%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.28 0.41 0.48 0.49 0.49 0.47 0.49 -
P/RPS 4.23 6.28 8.02 10.97 16.64 25.08 16.59 -59.69%
P/EPS -6.92 -2.09 -2.40 -3.11 -2.87 13.11 5.35 -
EY -14.45 -47.90 -41.72 -32.12 -34.84 7.63 18.70 -
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
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 21/02/03 26/11/02 28/08/02 22/05/02 27/02/02 13/11/01 23/08/01 -
Price 0.30 0.33 0.46 0.56 0.48 0.49 0.58 -
P/RPS 4.54 5.05 7.68 12.53 16.30 26.15 19.64 -62.23%
P/EPS -7.42 -1.68 -2.30 -3.56 -2.81 13.66 6.33 -
EY -13.48 -59.51 -43.53 -28.11 -35.56 7.32 15.80 -
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