[PMCAP] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 10.23%
YoY- 15.51%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 25,152 30,144 22,737 20,192 20,548 22,404 26,684 -3.87%
PBT -5,536 2,260 -3,246 -3,548 -4,110 -7,080 -7,048 -14.90%
Tax -338 -188 -256 -477 -374 -324 272 -
NP -5,874 2,072 -3,502 -4,025 -4,484 -7,404 -6,776 -9.10%
-
NP to SH -5,874 2,072 -3,502 -4,025 -4,484 -7,404 -6,776 -9.10%
-
Tax Rate - 8.32% - - - - - -
Total Cost 31,026 28,072 26,239 24,217 25,032 29,808 33,460 -4.92%
-
Net Worth 140,160 151,946 142,849 143,606 146,892 142,768 146,541 -2.93%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 140,160 151,946 142,849 143,606 146,892 142,768 146,541 -2.93%
NOSH 815,833 863,333 814,418 815,945 830,370 804,782 816,385 -0.04%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -23.35% 6.87% -15.40% -19.94% -21.82% -33.05% -25.39% -
ROE -4.19% 1.36% -2.45% -2.80% -3.05% -5.19% -4.62% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.08 3.49 2.79 2.47 2.47 2.78 3.27 -3.92%
EPS -0.72 0.24 -0.43 -0.49 -0.54 -0.92 -0.83 -9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1718 0.176 0.1754 0.176 0.1769 0.1774 0.1795 -2.88%
Adjusted Per Share Value based on latest NOSH - 776,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.08 3.69 2.78 2.47 2.52 2.74 3.27 -3.92%
EPS -0.72 0.25 -0.43 -0.49 -0.55 -0.91 -0.83 -9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1716 0.1861 0.1749 0.1759 0.1799 0.1748 0.1794 -2.92%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.10 0.12 0.11 0.10 0.11 0.14 0.15 -
P/RPS 3.24 3.44 3.94 4.04 4.45 5.03 4.59 -20.77%
P/EPS -13.89 50.00 -25.58 -20.27 -20.37 -15.22 -18.07 -16.12%
EY -7.20 2.00 -3.91 -4.93 -4.91 -6.57 -5.53 19.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.63 0.57 0.62 0.79 0.84 -21.93%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 23/05/11 22/02/11 26/11/10 12/08/10 21/05/10 22/02/10 -
Price 0.09 0.11 0.13 0.11 0.10 0.11 0.14 -
P/RPS 2.92 3.15 4.66 4.45 4.04 3.95 4.28 -22.55%
P/EPS -12.50 45.83 -30.23 -22.30 -18.52 -11.96 -16.87 -18.16%
EY -8.00 2.18 -3.31 -4.48 -5.40 -8.36 -5.93 22.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 0.74 0.63 0.57 0.62 0.78 -23.74%

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