[PMCAP] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -19.96%
YoY- 76.3%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 27,264 20,612 20,016 16,735 17,073 18,658 17,840 32.64%
PBT 6,164 -98 7,372 -9,932 -8,193 -5,216 -3,180 -
Tax -241 -202 -196 -305 -340 -394 -420 -30.92%
NP 5,922 -300 7,176 -10,237 -8,533 -5,610 -3,600 -
-
NP to SH 5,922 -300 7,176 -10,237 -8,533 -5,610 -3,600 -
-
Tax Rate 3.91% - 2.66% - - - - -
Total Cost 21,341 20,912 12,840 26,972 25,606 24,268 21,440 -0.30%
-
Net Worth -585,536 -584,999 -588,735 -581,899 -586,877 -583,743 -574,999 1.21%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -585,536 -584,999 -588,735 -581,899 -586,877 -583,743 -574,999 1.21%
NOSH 252,386 250,000 252,676 253,000 252,964 252,702 249,999 0.63%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 21.72% -1.46% 35.85% -61.17% -49.98% -30.07% -20.18% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.80 8.24 7.92 6.61 6.75 7.38 7.14 31.73%
EPS 2.35 -0.12 2.84 -4.04 -3.37 -2.22 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.32 -2.34 -2.33 -2.30 -2.32 -2.31 -2.30 0.57%
Adjusted Per Share Value based on latest NOSH - 253,061
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.34 2.52 2.45 2.05 2.09 2.28 2.18 32.86%
EPS 0.73 -0.04 0.88 -1.25 -1.04 -0.69 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.717 -0.7164 -0.7209 -0.7126 -0.7187 -0.7148 -0.7041 1.21%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.44 0.38 0.30 0.28 0.41 0.48 0.49 -
P/RPS 4.07 4.61 3.79 4.23 6.07 6.50 6.87 -29.43%
P/EPS 18.75 -316.67 10.56 -6.92 -12.15 -21.62 -34.03 -
EY 5.33 -0.32 9.47 -14.45 -8.23 -4.63 -2.94 -
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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 22/08/03 21/05/03 21/02/03 26/11/02 28/08/02 22/05/02 -
Price 0.47 0.47 0.28 0.30 0.33 0.46 0.56 -
P/RPS 4.35 5.70 3.53 4.54 4.89 6.23 7.85 -32.51%
P/EPS 20.03 -391.67 9.86 -7.41 -9.78 -20.72 -38.89 -
EY 4.99 -0.26 10.14 -13.49 -10.22 -4.83 -2.57 -
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