[PMCAP] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -232.89%
YoY- -1011.68%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 50,928 37,850 37,320 43,314 55,172 46,887 45,137 8.38%
PBT 9,212 -30,376 -35,696 -42,478 32,212 20,623 -362 -
Tax -144 -161 -168 -144 -140 -1,784 -2,352 -84.49%
NP 9,068 -30,537 -35,864 -42,622 32,072 18,839 -2,714 -
-
NP to SH 9,068 -30,537 -35,864 -42,622 32,072 18,839 -2,714 -
-
Tax Rate 1.56% - - - 0.43% 8.65% - -
Total Cost 41,860 68,387 73,184 85,936 23,100 28,048 47,851 -8.53%
-
Net Worth 129,542 122,144 -16,301 -8,165 16,363 2,577 -577,714 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 129,542 122,144 -16,301 -8,165 16,363 2,577 -577,714 -
NOSH 809,642 814,293 815,090 816,513 818,163 257,715 254,499 116.45%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 17.81% -80.68% -96.10% -98.40% 58.13% 40.18% -6.01% -
ROE 7.00% -25.00% 0.00% 0.00% 196.00% 731.00% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.29 4.65 4.58 5.30 6.74 18.19 17.74 -49.93%
EPS 1.12 -3.75 -4.40 -5.22 3.92 7.31 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 -0.02 -0.01 0.02 0.01 -2.27 -
Adjusted Per Share Value based on latest NOSH - 814,694
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.24 4.63 4.57 5.30 6.76 5.74 5.53 8.39%
EPS 1.11 -3.74 -4.39 -5.22 3.93 2.31 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1586 0.1496 -0.02 -0.01 0.02 0.0032 -0.7074 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.07 0.12 0.10 0.12 0.14 0.25 0.28 -
P/RPS 1.11 2.58 2.18 2.26 2.08 1.37 1.58 -20.98%
P/EPS 6.25 -3.20 -2.27 -2.30 3.57 3.42 -26.25 -
EY 16.00 -31.25 -44.00 -43.50 28.00 29.24 -3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.80 0.00 0.00 7.00 25.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 22/02/06 24/11/05 29/08/05 17/05/05 22/02/05 30/11/04 -
Price 0.10 0.10 0.11 0.09 0.10 0.17 0.24 -
P/RPS 1.59 2.15 2.40 1.70 1.48 0.93 1.35 11.53%
P/EPS 8.93 -2.67 -2.50 -1.72 2.55 2.33 -22.50 -
EY 11.20 -37.50 -40.00 -58.00 39.20 43.00 -4.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.00 0.00 5.00 17.00 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