[PMCAP] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
16-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -183.57%
YoY- -1178.0%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 78,588 56,088 43,314 45,648 20,612 18,658 3,140 70.98%
PBT 20,408 11,358 -42,478 -3,724 -98 -5,216 10,036 12.55%
Tax -48 -644 -144 -110 -202 -394 -312 -26.78%
NP 20,360 10,714 -42,622 -3,834 -300 -5,610 9,724 13.10%
-
NP to SH 20,360 10,714 -42,622 -3,834 -300 -5,610 9,724 13.10%
-
Tax Rate 0.24% 5.67% - - - - 3.11% -
Total Cost 58,228 45,374 85,936 49,482 20,912 24,268 -6,584 -
-
Net Worth 147,080 129,866 -8,165 -572,577 -584,999 -583,743 -453,280 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 147,080 129,866 -8,165 -572,577 -584,999 -583,743 -453,280 -
NOSH 814,400 811,666 816,513 252,236 250,000 252,702 253,229 21.48%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 25.91% 19.10% -98.40% -8.40% -1.46% -30.07% 309.68% -
ROE 13.84% 8.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 9.65 6.91 5.30 18.10 8.24 7.38 1.24 40.75%
EPS 2.50 1.32 -5.22 -1.52 -0.12 -2.22 3.84 -6.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1806 0.16 -0.01 -2.27 -2.34 -2.31 -1.79 -
Adjusted Per Share Value based on latest NOSH - 253,223
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 9.62 6.87 5.30 5.59 2.52 2.28 0.38 71.31%
EPS 2.49 1.31 -5.22 -0.47 -0.04 -0.69 1.19 13.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1801 0.159 -0.01 -0.7011 -0.7164 -0.7148 -0.5551 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.34 0.09 0.12 0.27 0.38 0.48 0.49 -
P/RPS 3.52 1.30 2.26 1.49 4.61 6.50 39.52 -33.16%
P/EPS 13.60 6.82 -2.30 -17.76 -316.67 -21.62 12.76 1.06%
EY 7.35 14.67 -43.50 -5.63 -0.32 -4.63 7.84 -1.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 0.56 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 25/08/06 29/08/05 16/08/04 22/08/03 28/08/02 23/08/01 -
Price 0.29 0.12 0.09 0.26 0.47 0.46 0.58 -
P/RPS 3.01 1.74 1.70 1.44 5.70 6.23 46.77 -36.68%
P/EPS 11.60 9.09 -1.72 -17.11 -391.67 -20.72 15.10 -4.29%
EY 8.62 11.00 -58.00 -5.85 -0.26 -4.83 6.62 4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.75 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