[PMCAP] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -27.42%
YoY- -6.48%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 25,941 33,039 45,356 57,359 69,023 68,853 63,930 -45.04%
PBT -3,386 1,284 7,069 11,465 17,207 19,890 15,975 -
Tax -1,617 3,722 3,808 3,810 3,838 1,281 1,295 -
NP -5,003 5,006 10,877 15,275 21,045 21,171 17,270 -
-
NP to SH -5,003 5,006 10,877 15,275 21,045 21,171 17,270 -
-
Tax Rate - -289.88% -53.87% -33.23% -22.30% -6.44% -8.11% -
Total Cost 30,944 28,033 34,479 42,084 47,978 47,682 46,660 -23.85%
-
Net Worth 152,914 153,407 144,336 149,299 157,549 152,431 148,386 2.01%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 152,914 153,407 144,336 149,299 157,549 152,431 148,386 2.01%
NOSH 814,242 802,758 743,999 767,999 812,111 823,953 821,632 -0.59%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -19.29% 15.15% 23.98% 26.63% 30.49% 30.75% 27.01% -
ROE -3.27% 3.26% 7.54% 10.23% 13.36% 13.89% 11.64% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.19 4.12 6.10 7.47 8.50 8.36 7.78 -44.65%
EPS -0.61 0.62 1.46 1.99 2.59 2.57 2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1878 0.1911 0.194 0.1944 0.194 0.185 0.1806 2.62%
Adjusted Per Share Value based on latest NOSH - 767,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.18 4.05 5.55 7.02 8.45 8.43 7.83 -45.00%
EPS -0.61 0.61 1.33 1.87 2.58 2.59 2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1873 0.1879 0.1767 0.1828 0.1929 0.1867 0.1817 2.03%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.09 0.12 0.16 0.21 0.29 0.30 0.34 -
P/RPS 2.82 2.92 2.62 2.81 3.41 3.59 4.37 -25.22%
P/EPS -14.65 19.24 10.94 10.56 11.19 11.68 16.18 -
EY -6.83 5.20 9.14 9.47 8.94 8.56 6.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.82 1.08 1.49 1.62 1.88 -59.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 19/11/08 21/08/08 26/05/08 25/02/08 20/11/07 27/08/07 -
Price 0.09 0.10 0.14 0.19 0.22 0.29 0.29 -
P/RPS 2.82 2.43 2.30 2.54 2.59 3.47 3.73 -16.93%
P/EPS -14.65 16.04 9.58 9.55 8.49 11.29 13.80 -
EY -6.83 6.24 10.44 10.47 11.78 8.86 7.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.72 0.98 1.13 1.57 1.61 -55.20%

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