[PMCAP] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -232.89%
YoY- -1011.68%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 31,254 78,588 56,088 43,314 45,648 20,612 18,658 8.96%
PBT 132 20,408 11,358 -42,478 -3,724 -98 -5,216 -
Tax -108 -48 -644 -144 -110 -202 -394 -19.38%
NP 24 20,360 10,714 -42,622 -3,834 -300 -5,610 -
-
NP to SH 24 20,360 10,714 -42,622 -3,834 -300 -5,610 -
-
Tax Rate 81.82% 0.24% 5.67% - - - - -
Total Cost 31,230 58,228 45,374 85,936 49,482 20,912 24,268 4.28%
-
Net Worth 148,992 147,080 129,866 -8,165 -572,577 -584,999 -583,743 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 148,992 147,080 129,866 -8,165 -572,577 -584,999 -583,743 -
NOSH 767,999 814,400 811,666 816,513 252,236 250,000 252,702 20.33%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.08% 25.91% 19.10% -98.40% -8.40% -1.46% -30.07% -
ROE 0.02% 13.84% 8.25% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 4.07 9.65 6.91 5.30 18.10 8.24 7.38 -9.43%
EPS 0.00 2.50 1.32 -5.22 -1.52 -0.12 -2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.194 0.1806 0.16 -0.01 -2.27 -2.34 -2.31 -
Adjusted Per Share Value based on latest NOSH - 814,694
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 3.83 9.62 6.87 5.30 5.59 2.52 2.28 9.02%
EPS 0.00 2.49 1.31 -5.22 -0.47 -0.04 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1824 0.1801 0.159 -0.01 -0.7011 -0.7164 -0.7148 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.16 0.34 0.09 0.12 0.27 0.38 0.48 -
P/RPS 3.93 3.52 1.30 2.26 1.49 4.61 6.50 -8.03%
P/EPS 5,120.00 13.60 6.82 -2.30 -17.76 -316.67 -21.62 -
EY 0.02 7.35 14.67 -43.50 -5.63 -0.32 -4.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.88 0.56 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 21/08/08 27/08/07 25/08/06 29/08/05 16/08/04 22/08/03 28/08/02 -
Price 0.14 0.29 0.12 0.09 0.26 0.47 0.46 -
P/RPS 3.44 3.01 1.74 1.70 1.44 5.70 6.23 -9.41%
P/EPS 4,480.00 11.60 9.09 -1.72 -17.11 -391.67 -20.72 -
EY 0.02 8.62 11.00 -58.00 -5.85 -0.26 -4.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.61 0.75 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