[PMCAP] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 13.06%
YoY- 138.7%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 4,957 3,140 2,972 18,483 23,274 25,138 32,784 -71.58%
PBT 254 10,036 -18,316 22,921 24,572 17,430 31,412 -95.95%
Tax -85 -312 18,316 3,679 -1,044 -942 -1,060 -81.37%
NP 169 9,724 0 26,600 23,528 16,488 30,352 -96.84%
-
NP to SH 169 9,724 -18,964 26,600 23,528 16,488 30,352 -96.84%
-
Tax Rate 33.46% 3.11% - -16.05% 4.25% 5.40% 3.37% -
Total Cost 4,788 -6,584 2,972 -8,117 -253 8,650 2,432 57.01%
-
Net Worth -541,018 -453,280 -463,958 -394,823 -402,541 -412,199 -412,281 19.84%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -541,018 -453,280 -463,958 -394,823 -402,541 -412,199 -412,281 19.84%
NOSH 253,999 253,229 253,529 253,092 253,170 252,883 252,933 0.28%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 3.42% 309.68% 0.00% 143.92% 101.09% 65.59% 92.58% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1.95 1.24 1.17 7.30 9.19 9.94 12.96 -71.67%
EPS 0.07 3.84 -7.48 10.51 9.29 6.52 12.00 -96.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.13 -1.79 -1.83 -1.56 -1.59 -1.63 -1.63 19.50%
Adjusted Per Share Value based on latest NOSH - 252,937
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 0.61 0.38 0.36 2.26 2.85 3.08 4.01 -71.47%
EPS 0.02 1.19 -2.32 3.26 2.88 2.02 3.72 -96.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6625 -0.5551 -0.5681 -0.4835 -0.4929 -0.5048 -0.5049 19.83%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.47 0.49 0.41 0.76 0.81 1.02 1.70 -
P/RPS 24.08 39.52 34.98 10.41 8.81 10.26 13.12 49.84%
P/EPS 705.00 12.76 -5.48 7.23 8.72 15.64 14.17 1249.52%
EY 0.14 7.84 -18.24 13.83 11.47 6.39 7.06 -92.65%
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
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 13/11/01 23/08/01 31/05/01 26/02/01 14/11/00 24/08/00 29/05/00 -
Price 0.49 0.58 0.50 0.57 0.82 1.01 1.28 -
P/RPS 25.11 46.77 42.65 7.81 8.92 10.16 9.88 86.12%
P/EPS 735.00 15.10 -6.68 5.42 8.82 15.49 10.67 1576.08%
EY 0.14 6.62 -14.96 18.44 11.33 6.46 9.38 -93.92%
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