[PMCAP] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -0.52%
YoY- 85.09%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 44,237 45,711 46,502 17,712 15,211 7,484 15,221 19.45%
PBT -3,458 1,407 7,375 -7,373 -50,416 19,224 61,180 -
Tax -411 -1,797 -188 -209 -444 8,735 31,332 -
NP -3,869 -390 7,187 -7,582 -50,860 27,959 92,512 -
-
NP to SH -3,869 -390 7,187 -7,582 -50,860 23,218 60,675 -
-
Tax Rate - 127.72% 2.55% - - -45.44% -51.21% -
Total Cost 48,106 46,101 39,315 25,294 66,071 -20,475 -77,291 -
-
Net Worth 130,105 -8,146 -574,816 -590,774 -586,739 -453,545 -411,261 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 130,105 -8,146 -574,816 -590,774 -586,739 -453,545 -411,261 -
NOSH 813,157 814,694 253,223 252,467 254,000 253,377 252,307 21.52%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -8.75% -0.85% 15.46% -42.81% -334.36% 373.58% 607.79% -
ROE -2.97% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.44 5.61 18.36 7.02 5.99 2.95 6.03 -1.70%
EPS -0.48 -0.05 2.84 -3.00 -20.02 9.16 24.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 -0.01 -2.27 -2.34 -2.31 -1.79 -1.63 -
Adjusted Per Share Value based on latest NOSH - 252,467
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.42 5.60 5.69 2.17 1.86 0.92 1.86 19.50%
EPS -0.47 -0.05 0.88 -0.93 -6.23 2.84 7.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1593 -0.01 -0.7039 -0.7234 -0.7185 -0.5554 -0.5036 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.09 0.12 0.27 0.38 0.48 0.49 1.02 -
P/RPS 1.65 2.14 1.47 5.42 8.02 16.59 16.91 -32.13%
P/EPS -18.92 -250.68 9.51 -12.65 -2.40 5.35 4.24 -
EY -5.29 -0.40 10.51 -7.90 -41.72 18.70 23.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 29/08/05 16/08/04 22/08/03 28/08/02 23/08/01 24/08/00 -
Price 0.12 0.09 0.26 0.47 0.46 0.58 1.01 -
P/RPS 2.21 1.60 1.42 6.70 7.68 19.64 16.74 -28.63%
P/EPS -25.22 -188.01 9.16 -15.65 -2.30 6.33 4.20 -
EY -3.96 -0.53 10.92 -6.39 -43.53 15.80 23.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 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