[PMCAP] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 86.74%
YoY- 140.76%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 26,684 25,941 69,023 52,680 37,850 46,887 33,984 -3.94%
PBT -7,048 -3,386 17,207 11,450 -30,376 20,623 9,188 -
Tax 272 -1,617 3,838 997 -161 -1,784 -234 -
NP -6,776 -5,003 21,045 12,447 -30,537 18,839 8,954 -
-
NP to SH -6,776 -5,003 21,045 12,447 -30,537 18,839 8,954 -
-
Tax Rate - - -22.30% -8.71% - 8.65% 2.55% -
Total Cost 33,460 30,944 47,978 40,233 68,387 28,048 25,030 4.95%
-
Net Worth 146,541 154,026 158,147 137,204 122,144 2,577 -571,639 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 146,541 154,026 158,147 137,204 122,144 2,577 -571,639 -
NOSH 816,385 820,163 815,193 815,723 814,293 257,715 252,937 21.54%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -25.39% -19.29% 30.49% 23.63% -80.68% 40.18% 26.35% -
ROE -4.62% -3.25% 13.31% 9.07% -25.00% 731.00% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.27 3.16 8.47 6.46 4.65 18.19 13.44 -20.97%
EPS -0.83 -0.61 2.58 1.53 -3.75 7.31 3.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.1878 0.194 0.1682 0.15 0.01 -2.26 -
Adjusted Per Share Value based on latest NOSH - 813,186
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 3.27 3.18 8.45 6.45 4.63 5.74 4.16 -3.92%
EPS -0.83 -0.61 2.58 1.52 -3.74 2.31 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1794 0.1886 0.1937 0.168 0.1496 0.0032 -0.70 -
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.15 0.09 0.29 0.14 0.12 0.25 0.43 -
P/RPS 4.59 2.85 3.43 2.17 2.58 1.37 3.20 6.19%
P/EPS -18.07 -14.75 11.23 9.18 -3.20 3.42 12.15 -
EY -5.53 -6.78 8.90 10.90 -31.25 29.24 8.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.48 1.49 0.83 0.80 25.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/02/10 20/02/09 25/02/08 26/02/07 22/02/06 22/02/05 25/02/04 -
Price 0.14 0.09 0.22 0.49 0.10 0.17 0.44 -
P/RPS 4.28 2.85 2.60 7.59 2.15 0.93 3.27 4.58%
P/EPS -16.87 -14.75 8.52 32.11 -2.67 2.33 12.43 -
EY -5.93 -6.78 11.73 3.11 -37.50 43.00 8.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.48 1.13 2.91 0.67 17.00 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