[PMCAP] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 36.16%
YoY- 211.48%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 37,850 41,015 45,711 47,368 46,878 47,389 46,502 -12.79%
PBT -30,376 -5,716 1,407 27,662 20,784 4,293 7,375 -
Tax -161 -142 -1,797 -1,787 -1,780 -1,817 -188 -9.79%
NP -30,537 -5,858 -390 25,875 19,004 2,476 7,187 -
-
NP to SH -30,537 -5,858 -390 25,875 19,004 2,476 7,187 -
-
Tax Rate - - 127.72% 6.46% 8.56% 42.32% 2.55% -
Total Cost 68,387 46,873 46,101 21,493 27,874 44,913 39,315 44.49%
-
Net Worth 121,266 -16,194 -8,146 16,363 2,714 -540,259 -574,816 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 121,266 -16,194 -8,146 16,363 2,714 -540,259 -574,816 -
NOSH 808,444 809,710 814,694 818,163 271,456 237,999 253,223 116.36%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -80.68% -14.28% -0.85% 54.63% 40.54% 5.22% 15.46% -
ROE -25.18% 0.00% 0.00% 158.13% 700.08% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.68 5.07 5.61 5.79 17.27 19.91 18.36 -59.69%
EPS -3.78 -0.72 -0.05 3.16 7.00 1.04 2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 -0.02 -0.01 0.02 0.01 -2.27 -2.27 -
Adjusted Per Share Value based on latest NOSH - 818,163
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.63 5.02 5.60 5.80 5.74 5.80 5.69 -12.80%
EPS -3.74 -0.72 -0.05 3.17 2.33 0.30 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1485 -0.0198 -0.01 0.02 0.0033 -0.6616 -0.7039 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.12 0.10 0.12 0.14 0.25 0.28 0.27 -
P/RPS 2.56 1.97 2.14 2.42 1.45 1.41 1.47 44.60%
P/EPS -3.18 -13.82 -250.68 4.43 3.57 26.91 9.51 -
EY -31.48 -7.23 -0.40 22.59 28.00 3.72 10.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.00 7.00 25.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 24/11/05 29/08/05 17/05/05 22/02/05 30/11/04 16/08/04 -
Price 0.10 0.11 0.09 0.10 0.17 0.24 0.26 -
P/RPS 2.14 2.17 1.60 1.73 0.98 1.21 1.42 31.34%
P/EPS -2.65 -15.20 -188.01 3.16 2.43 23.07 9.16 -
EY -37.77 -6.58 -0.53 31.63 41.18 4.33 10.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.00 5.00 17.00 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