[PMCAP] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 31.23%
YoY- 145.01%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 28,618 19,992 57,359 61,228 36,789 47,368 42,283 -6.29%
PBT -6,785 -5,842 11,465 15,312 -36,126 27,662 8,520 -
Tax 215 -1,602 3,810 1,022 -162 -1,787 -213 -
NP -6,570 -7,444 15,275 16,334 -36,288 25,875 8,307 -
-
NP to SH -6,570 -7,444 15,275 16,334 -36,288 25,875 8,307 -
-
Tax Rate - - -33.23% -6.67% - 6.46% 2.50% -
Total Cost 35,188 27,436 42,084 44,894 73,077 21,493 33,976 0.58%
-
Net Worth 142,768 152,464 149,299 147,696 129,542 16,363 -576,048 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 142,768 152,464 149,299 147,696 129,542 16,363 -576,048 -
NOSH 804,782 822,800 767,999 820,533 809,642 818,163 254,888 21.11%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -22.96% -37.23% 26.63% 26.68% -98.64% 54.63% 19.65% -
ROE -4.60% -4.88% 10.23% 11.06% -28.01% 158.13% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 3.56 2.43 7.47 7.46 4.54 5.79 16.59 -22.61%
EPS -0.82 -0.90 1.99 1.99 -4.48 3.16 3.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1774 0.1853 0.1944 0.18 0.16 0.02 -2.26 -
Adjusted Per Share Value based on latest NOSH - 820,533
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 3.50 2.45 7.02 7.50 4.50 5.80 5.18 -6.32%
EPS -0.80 -0.91 1.87 2.00 -4.44 3.17 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1748 0.1867 0.1828 0.1809 0.1586 0.02 -0.7054 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.14 0.09 0.21 0.40 0.07 0.14 0.38 -
P/RPS 3.94 3.70 2.81 5.36 1.54 2.42 2.29 9.46%
P/EPS -17.15 -9.95 10.56 20.09 -1.56 4.43 11.66 -
EY -5.83 -10.05 9.47 4.98 -64.03 22.59 8.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.49 1.08 2.22 0.44 7.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 20/05/09 26/05/08 28/05/07 23/05/06 17/05/05 17/05/04 -
Price 0.11 0.19 0.19 0.29 0.10 0.10 0.29 -
P/RPS 3.09 7.82 2.54 3.89 2.20 1.73 1.75 9.93%
P/EPS -13.47 -21.00 9.55 14.57 -2.23 3.16 8.90 -
EY -7.42 -4.76 10.47 6.86 -44.82 31.63 11.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.03 0.98 1.61 0.63 5.00 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