[PMCAP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 122.28%
YoY- 110.82%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 21,618 15,750 9,752 2,658 17,337 13,937 9,726 70.06%
PBT -18,501 -735 -450 -642 -102,050 -676 1,721 -
Tax -3,427 856 -93 -46 -11,505 -442 -376 334.57%
NP -21,928 121 -543 -688 -113,555 -1,118 1,345 -
-
NP to SH -21,928 121 -543 -688 -113,555 -1,118 1,345 -
-
Tax Rate - - - - - - 21.85% -
Total Cost 43,546 15,629 10,295 3,346 130,892 15,055 8,381 199.08%
-
Net Worth 5,787 41,382 25,908 28,552 27,717 137,274 148,093 -88.41%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 5,787 41,382 25,908 28,552 27,717 137,274 148,093 -88.41%
NOSH 815,167 1,210,000 775,714 860,000 815,233 798,571 846,250 -2.45%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -101.43% 0.77% -5.57% -25.88% -654.99% -8.02% 13.83% -
ROE -378.87% 0.29% -2.10% -2.41% -409.68% -0.81% 0.91% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.65 1.30 1.26 0.31 2.13 1.75 1.15 74.19%
EPS -2.69 0.01 -0.07 -0.08 -13.93 -0.14 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.0342 0.0334 0.0332 0.034 0.1719 0.175 -88.12%
Adjusted Per Share Value based on latest NOSH - 830,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.65 1.93 1.19 0.33 2.12 1.71 1.19 70.28%
EPS -2.69 0.01 -0.07 -0.08 -13.91 -0.14 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.0507 0.0317 0.035 0.0339 0.1681 0.1813 -88.39%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.08 0.055 0.05 0.04 0.08 0.08 0.08 -
P/RPS 3.02 4.23 3.98 12.94 3.76 4.58 6.96 -42.59%
P/EPS -2.97 550.00 -71.43 -50.00 -0.57 -57.14 50.33 -
EY -33.63 0.18 -1.40 -2.00 -174.11 -1.75 1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.27 1.61 1.50 1.20 2.35 0.47 0.46 738.64%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 14/11/13 26/08/13 13/05/13 26/02/13 26/11/12 24/08/12 -
Price 0.045 0.075 0.045 0.055 0.065 0.08 0.08 -
P/RPS 1.70 5.76 3.58 17.80 3.06 4.58 6.96 -60.82%
P/EPS -1.67 750.00 -64.29 -68.75 -0.47 -57.14 50.33 -
EY -59.78 0.13 -1.56 -1.45 -214.29 -1.75 1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.34 2.19 1.35 1.66 1.91 0.47 0.46 472.10%

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