[PMCAP] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 76.3%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 37,850 46,887 33,984 16,735 7,452 18,483 16,142 -0.90%
PBT -30,376 20,623 9,188 -9,932 -42,790 22,921 -68,694 0.87%
Tax -161 -1,784 -234 -305 -403 3,679 68,694 -
NP -30,537 18,839 8,954 -10,237 -43,193 26,600 0 -100.00%
-
NP to SH -30,537 18,839 8,954 -10,237 -43,193 26,600 -68,728 0.86%
-
Tax Rate - 8.65% 2.55% - - -16.05% - -
Total Cost 68,387 28,048 25,030 26,972 50,645 -8,117 16,142 -1.52%
-
Net Worth 122,144 2,577 -571,639 -581,899 -581,979 -394,823 -143,173 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 122,144 2,577 -571,639 -581,899 -581,979 -394,823 -143,173 -
NOSH 814,293 257,715 252,937 253,000 253,034 253,092 86,249 -2.35%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -80.68% 40.18% 26.35% -61.17% -579.62% 143.92% 0.00% -
ROE -25.00% 731.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 4.65 18.19 13.44 6.61 2.95 7.30 18.72 1.49%
EPS -3.75 7.31 3.54 -4.04 -17.07 10.51 -79.72 3.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.01 -2.26 -2.30 -2.30 -1.56 -1.66 -
Adjusted Per Share Value based on latest NOSH - 253,061
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 4.63 5.74 4.16 2.05 0.91 2.26 1.98 -0.89%
EPS -3.74 2.31 1.10 -1.25 -5.29 3.26 -8.42 0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1496 0.0032 -0.70 -0.7126 -0.7127 -0.4835 -0.1753 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.12 0.25 0.43 0.28 0.49 0.76 0.00 -
P/RPS 2.58 1.37 3.20 4.23 16.64 10.41 0.00 -100.00%
P/EPS -3.20 3.42 12.15 -6.92 -2.87 7.23 0.00 -100.00%
EY -31.25 29.24 8.23 -14.45 -34.84 13.83 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 25.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 22/02/06 22/02/05 25/02/04 21/02/03 27/02/02 26/02/01 24/02/00 -
Price 0.10 0.17 0.44 0.30 0.48 0.57 1.98 -
P/RPS 2.15 0.93 3.27 4.54 16.30 7.81 10.58 1.70%
P/EPS -2.67 2.33 12.43 -7.41 -2.81 5.42 -2.48 -0.07%
EY -37.50 43.00 8.05 -13.49 -35.56 18.44 -40.25 0.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 17.00 0.00 0.00 0.00 0.00 0.00 -100.00%

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