[PMCAP] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -48.76%
YoY- -36.06%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 85,120 50,928 55,172 53,212 20,016 17,840 2,972 74.87%
PBT 24,660 9,212 32,212 4,700 7,372 -3,180 -18,316 -
Tax -44 -144 -140 -112 -196 -420 18,316 -
NP 24,616 9,068 32,072 4,588 7,176 -3,600 0 -
-
NP to SH 24,616 9,068 32,072 4,588 7,176 -3,600 -18,964 -
-
Tax Rate 0.18% 1.56% 0.43% 2.38% 2.66% - - -
Total Cost 60,504 41,860 23,100 48,624 12,840 21,440 2,972 65.20%
-
Net Worth 147,696 129,542 16,363 -576,048 -588,735 -574,999 -463,958 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 147,696 129,542 16,363 -576,048 -588,735 -574,999 -463,958 -
NOSH 820,533 809,642 818,163 254,888 252,676 249,999 253,529 21.61%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 28.92% 17.81% 58.13% 8.62% 35.85% -20.18% 0.00% -
ROE 16.67% 7.00% 196.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 10.37 6.29 6.74 20.88 7.92 7.14 1.17 43.83%
EPS 3.00 1.12 3.92 1.80 2.84 -1.44 -7.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.16 0.02 -2.26 -2.33 -2.30 -1.83 -
Adjusted Per Share Value based on latest NOSH - 254,888
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 10.42 6.24 6.76 6.52 2.45 2.18 0.36 75.17%
EPS 3.01 1.11 3.93 0.56 0.88 -0.44 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1809 0.1586 0.02 -0.7054 -0.7209 -0.7041 -0.5681 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.40 0.07 0.14 0.38 0.30 0.49 0.41 -
P/RPS 3.86 1.11 2.08 1.82 3.79 6.87 34.98 -30.73%
P/EPS 13.33 6.25 3.57 21.11 10.56 -34.03 -5.48 -
EY 7.50 16.00 28.00 4.74 9.47 -2.94 -18.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 0.44 7.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 23/05/06 17/05/05 17/05/04 21/05/03 22/05/02 31/05/01 -
Price 0.29 0.10 0.10 0.29 0.28 0.56 0.50 -
P/RPS 2.80 1.59 1.48 1.39 3.53 7.85 42.65 -36.47%
P/EPS 9.67 8.93 2.55 16.11 9.86 -38.89 -6.68 -
EY 10.34 11.20 39.20 6.21 10.14 -2.57 -14.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.63 5.00 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