[PMCAP] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
17-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -383.49%
YoY- -31.0%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 23,652 23,977 24,868 25,152 30,144 22,737 20,192 11.10%
PBT 7,976 -1,634 -5,477 -5,536 2,260 -3,246 -3,548 -
Tax -228 -49 -145 -338 -188 -256 -477 -38.83%
NP 7,748 -1,683 -5,622 -5,874 2,072 -3,502 -4,025 -
-
NP to SH 7,748 -1,683 -5,622 -5,874 2,072 -3,502 -4,025 -
-
Tax Rate 2.86% - - - 8.32% - - -
Total Cost 15,904 25,660 30,490 31,026 28,072 26,239 24,217 -24.42%
-
Net Worth 141,804 138,887 138,025 140,160 151,946 142,849 143,606 -0.83%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 141,804 138,887 138,025 140,160 151,946 142,849 143,606 -0.83%
NOSH 807,083 801,428 810,961 815,833 863,333 814,418 815,945 -0.72%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 32.76% -7.02% -22.61% -23.35% 6.87% -15.40% -19.94% -
ROE 5.46% -1.21% -4.07% -4.19% 1.36% -2.45% -2.80% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.93 2.99 3.07 3.08 3.49 2.79 2.47 12.04%
EPS 0.96 -0.21 -0.69 -0.72 0.24 -0.43 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1757 0.1733 0.1702 0.1718 0.176 0.1754 0.176 -0.11%
Adjusted Per Share Value based on latest NOSH - 822,619
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.90 2.94 3.05 3.08 3.69 2.78 2.47 11.28%
EPS 0.95 -0.21 -0.69 -0.72 0.25 -0.43 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1736 0.1701 0.169 0.1716 0.1861 0.1749 0.1759 -0.87%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.09 0.09 0.08 0.10 0.12 0.11 0.10 -
P/RPS 3.07 3.01 2.61 3.24 3.44 3.94 4.04 -16.71%
P/EPS 9.38 -42.86 -11.54 -13.89 50.00 -25.58 -20.27 -
EY 10.67 -2.33 -8.67 -7.20 2.00 -3.91 -4.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.47 0.58 0.68 0.63 0.57 -7.14%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 23/02/12 17/11/11 17/08/11 23/05/11 22/02/11 26/11/10 -
Price 0.08 0.09 0.10 0.09 0.11 0.13 0.11 -
P/RPS 2.73 3.01 3.26 2.92 3.15 4.66 4.45 -27.77%
P/EPS 8.33 -42.86 -14.42 -12.50 45.83 -30.23 -22.30 -
EY 12.00 -2.33 -6.93 -8.00 2.18 -3.31 -4.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.59 0.52 0.63 0.74 0.63 -18.89%

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