[PMCAP] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -108.36%
YoY- 94.65%
Quarter Report
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 13,303 33,984 20,448 10,306 5,004 16,735 12,805 2.57%
PBT 1,175 9,188 4,623 -49 1,843 -9,932 -6,145 -
Tax -28 -234 -181 -101 -49 -305 -255 -77.03%
NP 1,147 8,954 4,442 -150 1,794 -10,237 -6,400 -
-
NP to SH 1,147 8,954 4,442 -150 1,794 -10,237 -6,400 -
-
Tax Rate 2.38% 2.55% 3.92% - 2.66% - - -
Total Cost 12,156 25,030 16,006 10,456 3,210 26,972 19,205 -26.25%
-
Net Worth -576,048 -571,639 -585,536 -584,999 -588,735 -581,899 -586,877 -1.23%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth -576,048 -571,639 -585,536 -584,999 -588,735 -581,899 -586,877 -1.23%
NOSH 254,888 252,937 252,386 250,000 252,676 253,000 252,964 0.50%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.62% 26.35% 21.72% -1.46% 35.85% -61.17% -49.98% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.22 13.44 8.10 4.12 1.98 6.61 5.06 2.09%
EPS 0.45 3.54 1.76 -0.06 0.71 -4.04 -2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.26 -2.26 -2.32 -2.34 -2.33 -2.30 -2.32 -1.73%
Adjusted Per Share Value based on latest NOSH - 252,467
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1.63 4.16 2.50 1.26 0.61 2.05 1.57 2.52%
EPS 0.14 1.10 0.54 -0.02 0.22 -1.25 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7054 -0.70 -0.717 -0.7164 -0.7209 -0.7126 -0.7187 -1.23%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.38 0.43 0.44 0.38 0.30 0.28 0.41 -
P/RPS 7.28 3.20 5.43 9.22 15.15 4.23 8.10 -6.86%
P/EPS 84.44 12.15 25.00 -633.33 42.25 -6.92 -16.21 -
EY 1.18 8.23 4.00 -0.16 2.37 -14.45 -6.17 -
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
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 25/02/04 18/11/03 22/08/03 21/05/03 21/02/03 26/11/02 -
Price 0.29 0.44 0.47 0.47 0.28 0.30 0.33 -
P/RPS 5.56 3.27 5.80 11.40 14.14 4.54 6.52 -10.06%
P/EPS 64.44 12.43 26.70 -783.33 39.44 -7.41 -13.04 -
EY 1.55 8.05 3.74 -0.13 2.54 -13.49 -7.67 -
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