[PMCAP] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
14-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 42.7%
YoY- 111.53%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 3,140 2,972 18,483 23,274 25,138 32,784 16,142 1.67%
PBT 10,036 -18,316 22,921 24,572 17,430 31,412 -68,694 -
Tax -312 18,316 3,679 -1,044 -942 -1,060 68,694 -
NP 9,724 0 26,600 23,528 16,488 30,352 0 -100.00%
-
NP to SH 9,724 -18,964 26,600 23,528 16,488 30,352 -68,728 -
-
Tax Rate 3.11% - -16.05% 4.25% 5.40% 3.37% - -
Total Cost -6,584 2,972 -8,117 -253 8,650 2,432 16,142 -
-
Net Worth -453,280 -463,958 -394,823 -402,541 -412,199 -412,281 -143,173 -1.16%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth -453,280 -463,958 -394,823 -402,541 -412,199 -412,281 -143,173 -1.16%
NOSH 253,229 253,529 253,092 253,170 252,883 252,933 86,249 -1.08%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 309.68% 0.00% 143.92% 101.09% 65.59% 92.58% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 1.24 1.17 7.30 9.19 9.94 12.96 18.72 2.79%
EPS 3.84 -7.48 10.51 9.29 6.52 12.00 -79.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.79 -1.83 -1.56 -1.59 -1.63 -1.63 -1.66 -0.07%
Adjusted Per Share Value based on latest NOSH - 253,423
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 0.38 0.36 2.26 2.85 3.08 4.01 1.98 1.68%
EPS 1.19 -2.32 3.26 2.88 2.02 3.72 -8.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5551 -0.5681 -0.4835 -0.4929 -0.5048 -0.5049 -0.1753 -1.16%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 0.49 0.41 0.76 0.81 1.02 1.70 0.00 -
P/RPS 39.52 34.98 10.41 8.81 10.26 13.12 0.00 -100.00%
P/EPS 12.76 -5.48 7.23 8.72 15.64 14.17 0.00 -100.00%
EY 7.84 -18.24 13.83 11.47 6.39 7.06 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 23/08/01 31/05/01 26/02/01 14/11/00 24/08/00 29/05/00 24/02/00 -
Price 0.58 0.50 0.57 0.82 1.01 1.28 1.98 -
P/RPS 46.77 42.65 7.81 8.92 10.16 9.88 10.58 -1.49%
P/EPS 15.10 -6.68 5.42 8.82 15.49 10.67 -2.48 -
EY 6.62 -14.96 18.44 11.33 6.46 9.38 -40.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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