[PMCAP] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 31.23%
YoY- 145.01%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 69,023 68,853 63,930 61,228 52,680 50,266 44,237 34.41%
PBT 17,207 19,890 15,975 15,312 11,450 1,731 -3,458 -
Tax 3,838 1,281 1,295 1,022 997 -371 -411 -
NP 21,045 21,171 17,270 16,334 12,447 1,360 -3,869 -
-
NP to SH 21,045 21,171 17,270 16,334 12,447 1,360 -3,869 -
-
Tax Rate -22.30% -6.44% -8.11% -6.67% -8.71% 21.43% - -
Total Cost 47,978 47,682 46,660 44,894 40,233 48,906 48,106 -0.17%
-
Net Worth 157,549 152,431 148,386 147,696 138,241 143,199 130,105 13.56%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 157,549 152,431 148,386 147,696 138,241 143,199 130,105 13.56%
NOSH 812,111 823,953 821,632 820,533 813,186 895,000 813,157 -0.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 30.49% 30.75% 27.01% 26.68% 23.63% 2.71% -8.75% -
ROE 13.36% 13.89% 11.64% 11.06% 9.00% 0.95% -2.97% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.50 8.36 7.78 7.46 6.48 5.62 5.44 34.54%
EPS 2.59 2.57 2.10 1.99 1.53 0.15 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.185 0.1806 0.18 0.17 0.16 0.16 13.66%
Adjusted Per Share Value based on latest NOSH - 820,533
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.45 8.43 7.83 7.50 6.45 6.16 5.42 34.34%
EPS 2.58 2.59 2.11 2.00 1.52 0.17 -0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1929 0.1867 0.1817 0.1809 0.1693 0.1754 0.1593 13.56%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.29 0.30 0.34 0.40 0.14 0.11 0.09 -
P/RPS 3.41 3.59 4.37 5.36 2.16 1.96 1.65 62.03%
P/EPS 11.19 11.68 16.18 20.09 9.15 72.39 -18.92 -
EY 8.94 8.56 6.18 4.98 10.93 1.38 -5.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.62 1.88 2.22 0.82 0.69 0.56 91.67%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 20/11/07 27/08/07 28/05/07 26/02/07 21/11/06 25/08/06 -
Price 0.22 0.29 0.29 0.29 0.49 0.13 0.12 -
P/RPS 2.59 3.47 3.73 3.89 7.56 2.31 2.21 11.12%
P/EPS 8.49 11.29 13.80 14.57 32.01 85.55 -25.22 -
EY 11.78 8.86 7.25 6.86 3.12 1.17 -3.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.57 1.61 1.61 2.88 0.81 0.75 31.32%

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