[PMCAP] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2074.22%
YoY- 169.41%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 53,874 37,320 45,137 27,264 17,073 4,957 23,274 15.00%
PBT 7,113 -35,696 -362 6,164 -8,193 254 24,572 -18.65%
Tax -448 -168 -2,352 -241 -340 -85 -1,044 -13.14%
NP 6,665 -35,864 -2,714 5,922 -8,533 169 23,528 -18.95%
-
NP to SH 6,665 -35,864 -2,714 5,922 -8,533 169 23,528 -18.95%
-
Tax Rate 6.30% - - 3.91% - 33.46% 4.25% -
Total Cost 47,209 73,184 47,851 21,341 25,606 4,788 -253 -
-
Net Worth 131,121 -16,301 -577,714 -585,536 -586,877 -541,018 -402,541 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 131,121 -16,301 -577,714 -585,536 -586,877 -541,018 -402,541 -
NOSH 819,508 815,090 254,499 252,386 252,964 253,999 253,170 21.61%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.37% -96.10% -6.01% 21.72% -49.98% 3.42% 101.09% -
ROE 5.08% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.57 4.58 17.74 10.80 6.75 1.95 9.19 -5.43%
EPS 0.81 -4.40 -1.07 2.35 -3.37 0.07 9.29 -33.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 -0.02 -2.27 -2.32 -2.32 -2.13 -1.59 -
Adjusted Per Share Value based on latest NOSH - 253,701
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.60 4.57 5.53 3.34 2.09 0.61 2.85 15.01%
EPS 0.82 -4.39 -0.33 0.73 -1.04 0.02 2.88 -18.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 -0.02 -0.7074 -0.717 -0.7187 -0.6625 -0.4929 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.11 0.10 0.28 0.44 0.41 0.47 0.81 -
P/RPS 1.67 2.18 1.58 4.07 6.07 24.08 8.81 -24.19%
P/EPS 13.52 -2.27 -26.25 18.75 -12.15 705.00 8.72 7.57%
EY 7.39 -44.00 -3.81 5.33 -8.23 0.14 11.47 -7.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 24/11/05 30/11/04 18/11/03 26/11/02 13/11/01 14/11/00 -
Price 0.13 0.11 0.24 0.47 0.33 0.49 0.82 -
P/RPS 1.98 2.40 1.35 4.35 4.89 25.11 8.92 -22.17%
P/EPS 15.98 -2.50 -22.50 20.03 -9.78 735.00 8.82 10.40%
EY 6.26 -40.00 -4.44 4.99 -10.22 0.14 11.33 -9.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 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