[PMCAP] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 29.19%
YoY- -145.84%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 75,438 53,874 37,320 45,137 27,264 17,073 4,957 57.38%
PBT 18,366 7,113 -35,696 -362 6,164 -8,193 254 104.04%
Tax -69 -448 -168 -2,352 -241 -340 -85 -3.41%
NP 18,297 6,665 -35,864 -2,714 5,922 -8,533 169 118.23%
-
NP to SH 18,297 6,665 -35,864 -2,714 5,922 -8,533 169 118.23%
-
Tax Rate 0.38% 6.30% - - 3.91% - 33.46% -
Total Cost 57,141 47,209 73,184 47,851 21,341 25,606 4,788 51.14%
-
Net Worth 151,116 131,121 -16,301 -577,714 -585,536 -586,877 -541,018 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 151,116 131,121 -16,301 -577,714 -585,536 -586,877 -541,018 -
NOSH 816,845 819,508 815,090 254,499 252,386 252,964 253,999 21.48%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 24.25% 12.37% -96.10% -6.01% 21.72% -49.98% 3.42% -
ROE 12.11% 5.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 9.24 6.57 4.58 17.74 10.80 6.75 1.95 29.58%
EPS 2.24 0.81 -4.40 -1.07 2.35 -3.37 0.07 78.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.185 0.16 -0.02 -2.27 -2.32 -2.32 -2.13 -
Adjusted Per Share Value based on latest NOSH - 237,999
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 9.24 6.60 4.57 5.53 3.34 2.09 0.61 57.26%
EPS 2.24 0.82 -4.39 -0.33 0.73 -1.04 0.02 119.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.185 0.1606 -0.02 -0.7074 -0.717 -0.7187 -0.6625 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.30 0.11 0.10 0.28 0.44 0.41 0.47 -
P/RPS 3.25 1.67 2.18 1.58 4.07 6.07 24.08 -28.36%
P/EPS 13.39 13.52 -2.27 -26.25 18.75 -12.15 705.00 -48.33%
EY 7.47 7.39 -44.00 -3.81 5.33 -8.23 0.14 93.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.69 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 21/11/06 24/11/05 30/11/04 18/11/03 26/11/02 13/11/01 -
Price 0.29 0.13 0.11 0.24 0.47 0.33 0.49 -
P/RPS 3.14 1.98 2.40 1.35 4.35 4.89 25.11 -29.27%
P/EPS 12.95 15.98 -2.50 -22.50 20.03 -9.78 735.00 -48.97%
EY 7.72 6.26 -40.00 -4.44 4.99 -10.22 0.14 95.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.81 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