[PMCAP] YoY TTM 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- -65.55%
YoY- 309.26%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 68,853 50,266 41,015 47,389 24,378 16,539 4,745 56.14%
PBT 19,890 1,731 -5,716 4,293 836 -49,126 4,683 27.24%
Tax 1,281 -371 -142 -1,817 -231 -594 9,139 -27.91%
NP 21,171 1,360 -5,858 2,476 605 -49,720 13,822 7.36%
-
NP to SH 21,171 1,360 -5,858 2,476 605 -49,720 9,081 15.14%
-
Tax Rate -6.44% 21.43% - 42.32% 27.63% - -195.15% -
Total Cost 47,682 48,906 46,873 44,913 23,773 66,259 -9,077 -
-
Net Worth 152,431 143,199 -16,194 -540,259 -588,587 -587,352 -539,334 -
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 152,431 143,199 -16,194 -540,259 -588,587 -587,352 -539,334 -
NOSH 823,953 895,000 809,710 237,999 253,701 253,169 253,208 21.72%
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 30.75% 2.71% -14.28% 5.22% 2.48% -300.62% 291.30% -
ROE 13.89% 0.95% 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 8.36 5.62 5.07 19.91 9.61 6.53 1.87 28.33%
EPS 2.57 0.15 -0.72 1.04 0.24 -19.64 3.59 -5.41%
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 8.43 6.16 5.02 5.80 2.99 2.03 0.58 56.18%
EPS 2.59 0.17 -0.72 0.30 0.07 -6.09 1.11 15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1867 0.1754 -0.0198 -0.6616 -0.7208 -0.7192 -0.6604 -
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 3.59 1.96 1.97 1.41 4.58 6.28 25.08 -27.66%
P/EPS 11.68 72.39 -13.82 26.91 184.51 -2.09 13.11 -1.90%
EY 8.56 1.38 -7.23 3.72 0.54 -47.90 7.63 1.93%
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 3.47 2.31 2.17 1.21 4.89 5.05 26.15 -28.57%
P/EPS 11.29 85.55 -15.20 23.07 197.09 -1.68 13.66 -3.12%
EY 8.86 1.17 -6.58 4.33 0.51 -59.51 7.32 3.23%
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