[PMCAP] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 170.1%
YoY- 299.33%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 50,928 55,172 53,212 20,016 17,840 2,972 32,784 7.61%
PBT 9,212 32,212 4,700 7,372 -3,180 -18,316 31,412 -18.48%
Tax -144 -140 -112 -196 -420 18,316 -1,060 -28.29%
NP 9,068 32,072 4,588 7,176 -3,600 0 30,352 -18.23%
-
NP to SH 9,068 32,072 4,588 7,176 -3,600 -18,964 30,352 -18.23%
-
Tax Rate 1.56% 0.43% 2.38% 2.66% - - 3.37% -
Total Cost 41,860 23,100 48,624 12,840 21,440 2,972 2,432 60.64%
-
Net Worth 129,542 16,363 -576,048 -588,735 -574,999 -463,958 -412,281 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 129,542 16,363 -576,048 -588,735 -574,999 -463,958 -412,281 -
NOSH 809,642 818,163 254,888 252,676 249,999 253,529 252,933 21.38%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 17.81% 58.13% 8.62% 35.85% -20.18% 0.00% 92.58% -
ROE 7.00% 196.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 6.29 6.74 20.88 7.92 7.14 1.17 12.96 -11.34%
EPS 1.12 3.92 1.80 2.84 -1.44 -7.48 12.00 -32.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.02 -2.26 -2.33 -2.30 -1.83 -1.63 -
Adjusted Per Share Value based on latest NOSH - 252,676
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 6.24 6.76 6.52 2.45 2.18 0.36 4.01 7.64%
EPS 1.11 3.93 0.56 0.88 -0.44 -2.32 3.72 -18.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1586 0.02 -0.7054 -0.7209 -0.7041 -0.5681 -0.5049 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.07 0.14 0.38 0.30 0.49 0.41 1.70 -
P/RPS 1.11 2.08 1.82 3.79 6.87 34.98 13.12 -33.73%
P/EPS 6.25 3.57 21.11 10.56 -34.03 -5.48 14.17 -12.74%
EY 16.00 28.00 4.74 9.47 -2.94 -18.24 7.06 14.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 7.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/05/06 17/05/05 17/05/04 21/05/03 22/05/02 31/05/01 29/05/00 -
Price 0.10 0.10 0.29 0.28 0.56 0.50 1.28 -
P/RPS 1.59 1.48 1.39 3.53 7.85 42.65 9.88 -26.23%
P/EPS 8.93 2.55 16.11 9.86 -38.89 -6.68 10.67 -2.92%
EY 11.20 39.20 6.21 10.14 -2.57 -14.96 9.38 2.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 5.00 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