[PMCAP] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 8.89%
YoY- -375.75%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 47,368 42,283 17,279 11,169 11,030 10,848 34.26%
PBT 27,662 8,520 -7,294 -39,006 10,489 60,318 -14.42%
Tax -1,787 -213 -249 -346 8,523 31,538 -
NP 25,875 8,307 -7,543 -39,352 19,012 91,856 -22.37%
-
NP to SH 25,875 8,307 -7,543 -39,352 14,271 60,019 -15.48%
-
Tax Rate 6.46% 2.50% - - -81.26% -52.29% -
Total Cost 21,493 33,976 24,822 50,521 -7,982 -81,008 -
-
Net Worth 16,363 -576,048 -588,735 -574,999 -463,958 -412,281 -
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 16,363 -576,048 -588,735 -574,999 -463,958 -412,281 -
NOSH 818,163 254,888 252,676 249,999 253,529 252,933 26.44%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 54.63% 19.65% -43.65% -352.33% 172.37% 846.76% -
ROE 158.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 5.79 16.59 6.84 4.47 4.35 4.29 6.17%
EPS 3.16 3.26 -2.99 -15.74 5.63 23.73 -33.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 -2.26 -2.33 -2.30 -1.83 -1.63 -
Adjusted Per Share Value based on latest NOSH - 249,999
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 5.80 5.18 2.12 1.37 1.35 1.33 34.22%
EPS 3.17 1.02 -0.92 -4.82 1.75 7.35 -15.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 -0.7054 -0.7209 -0.7041 -0.5681 -0.5049 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.14 0.38 0.30 0.49 0.41 1.70 -
P/RPS 2.42 2.29 4.39 10.97 9.42 39.64 -42.81%
P/EPS 4.43 11.66 -10.05 -3.11 7.28 7.16 -9.15%
EY 22.59 8.58 -9.95 -32.12 13.73 13.96 10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 17/05/05 17/05/04 21/05/03 22/05/02 31/05/01 - -
Price 0.10 0.29 0.28 0.56 0.50 0.00 -
P/RPS 1.73 1.75 4.09 12.53 11.49 0.00 -
P/EPS 3.16 8.90 -9.38 -3.56 8.88 0.00 -
EY 31.63 11.24 -10.66 -28.11 11.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.00 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