[PMCAP] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 1380.0%
YoY- 187.47%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 52,680 37,850 46,878 33,984 16,735 7,452 18,483 19.06%
PBT 11,450 -30,376 20,784 9,188 -9,932 -42,790 22,921 -10.91%
Tax 997 -161 -1,780 -234 -305 4,338 3,679 -19.54%
NP 12,447 -30,537 19,004 8,954 -10,237 -38,452 26,600 -11.88%
-
NP to SH 12,447 -30,537 19,004 8,954 -10,237 -43,193 26,600 -11.88%
-
Tax Rate -8.71% - 8.56% 2.55% - - -16.05% -
Total Cost 40,233 68,387 27,874 25,030 26,972 45,904 -8,117 -
-
Net Worth 138,241 121,266 2,714 -572,871 -582,040 -581,985 -394,583 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 138,241 121,266 2,714 -572,871 -582,040 -581,985 -394,583 -
NOSH 813,186 808,444 271,456 253,483 253,061 253,037 252,937 21.47%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 23.63% -80.68% 40.54% 26.35% -61.17% -516.00% 143.92% -
ROE 9.00% -25.18% 700.08% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.48 4.68 17.27 13.41 6.61 2.95 7.31 -1.98%
EPS 1.53 -3.78 7.00 3.53 -4.05 -17.07 10.52 -27.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.15 0.01 -2.26 -2.30 -2.30 -1.56 -
Adjusted Per Share Value based on latest NOSH - 253,483
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.45 4.63 5.74 4.16 2.05 0.91 2.26 19.08%
EPS 1.52 -3.74 2.33 1.10 -1.25 -5.29 3.26 -11.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1693 0.1485 0.0033 -0.7015 -0.7127 -0.7127 -0.4832 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.14 0.12 0.25 0.43 0.28 0.49 0.76 -
P/RPS 2.16 2.56 1.45 3.21 4.23 16.64 10.40 -23.03%
P/EPS 9.15 -3.18 3.57 12.17 -6.92 -2.87 7.23 4.00%
EY 10.93 -31.48 28.00 8.21 -14.45 -34.84 13.84 -3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.80 25.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 22/02/06 22/02/05 25/02/04 21/02/03 27/02/02 26/02/01 -
Price 0.49 0.10 0.17 0.44 0.30 0.48 0.57 -
P/RPS 7.56 2.14 0.98 3.28 4.54 16.30 7.80 -0.51%
P/EPS 32.01 -2.65 2.43 12.46 -7.42 -2.81 5.42 34.42%
EY 3.12 -37.77 41.18 8.03 -13.48 -35.56 18.45 -25.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 0.67 17.00 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