[PMCAP] YoY Cumulative 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- -6.21%
YoY- -145.84%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 56,579 40,406 27,990 33,853 20,448 12,805 3,718 57.38%
PBT 13,775 5,335 -26,772 -272 4,623 -6,145 191 103.95%
Tax -52 -336 -126 -1,764 -181 -255 -64 -3.39%
NP 13,723 4,999 -26,898 -2,036 4,442 -6,400 127 118.16%
-
NP to SH 13,723 4,999 -26,898 -2,036 4,442 -6,400 127 118.16%
-
Tax Rate 0.38% 6.30% - - 3.92% - 33.51% -
Total Cost 42,856 35,407 54,888 35,889 16,006 19,205 3,591 51.14%
-
Net Worth 151,116 131,121 -16,301 -577,714 -585,536 -586,877 -541,020 -
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 -541,020 -
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 9.08% 3.81% 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 6.93 4.93 3.43 13.30 8.10 5.06 1.46 29.62%
EPS 1.68 0.61 -3.30 -0.80 1.76 -2.53 0.05 79.58%
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 6.93 4.95 3.43 4.15 2.50 1.57 0.46 57.12%
EPS 1.68 0.61 -3.29 -0.25 0.54 -0.78 0.02 109.20%
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 4.33 2.23 2.91 2.10 5.43 8.10 32.11 -28.37%
P/EPS 17.86 18.03 -3.03 -35.00 25.00 -16.21 940.00 -48.32%
EY 5.60 5.55 -33.00 -2.86 4.00 -6.17 0.11 92.45%
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 4.19 2.64 3.20 1.80 5.80 6.52 33.47 -29.26%
P/EPS 17.26 21.31 -3.33 -30.00 26.70 -13.04 980.00 -48.97%
EY 5.79 4.69 -30.00 -3.33 3.74 -7.67 0.10 96.62%
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