[PMCAP] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 97.77%
YoY- 171.46%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 22,404 14,668 38,464 85,120 50,928 55,172 53,212 -13.42%
PBT -7,080 -8,132 1,692 24,660 9,212 32,212 4,700 -
Tax -324 -96 -156 -44 -144 -140 -112 19.35%
NP -7,404 -8,228 1,536 24,616 9,068 32,072 4,588 -
-
NP to SH -7,404 -8,228 1,536 24,616 9,068 32,072 4,588 -
-
Tax Rate - - 9.22% 0.18% 1.56% 0.43% 2.38% -
Total Cost 29,808 22,896 36,928 60,504 41,860 23,100 48,624 -7.82%
-
Net Worth 142,768 152,464 149,299 147,696 129,542 16,363 -576,048 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 142,768 152,464 149,299 147,696 129,542 16,363 -576,048 -
NOSH 804,782 822,800 767,999 820,533 809,642 818,163 254,888 21.11%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -33.05% -56.09% 3.99% 28.92% 17.81% 58.13% 8.62% -
ROE -5.19% -5.40% 1.03% 16.67% 7.00% 196.00% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.78 1.78 5.01 10.37 6.29 6.74 20.88 -28.53%
EPS -0.92 -1.00 0.20 3.00 1.12 3.92 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1774 0.1853 0.1944 0.18 0.16 0.02 -2.26 -
Adjusted Per Share Value based on latest NOSH - 820,533
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.74 1.80 4.71 10.42 6.24 6.76 6.52 -13.44%
EPS -0.91 -1.01 0.19 3.01 1.11 3.93 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1748 0.1867 0.1828 0.1809 0.1586 0.02 -0.7054 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.14 0.09 0.21 0.40 0.07 0.14 0.38 -
P/RPS 5.03 5.05 4.19 3.86 1.11 2.08 1.82 18.45%
P/EPS -15.22 -9.00 105.00 13.33 6.25 3.57 21.11 -
EY -6.57 -11.11 0.95 7.50 16.00 28.00 4.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.49 1.08 2.22 0.44 7.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 20/05/09 26/05/08 28/05/07 23/05/06 17/05/05 17/05/04 -
Price 0.11 0.19 0.19 0.29 0.10 0.10 0.29 -
P/RPS 3.95 10.66 3.79 2.80 1.59 1.48 1.39 19.00%
P/EPS -11.96 -19.00 95.00 9.67 8.93 2.55 16.11 -
EY -8.36 -5.26 1.05 10.34 11.20 39.20 6.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.03 0.98 1.61 0.63 5.00 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