[PMCAP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -13.53%
YoY- -262.09%
Quarter Report
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 40,406 28,044 12,732 37,850 27,990 21,657 13,793 104.60%
PBT 5,335 5,679 2,303 -30,376 -26,772 -21,239 8,053 -23.98%
Tax -336 -322 -36 -161 -126 -72 -35 351.07%
NP 4,999 5,357 2,267 -30,537 -26,898 -21,311 8,018 -26.99%
-
NP to SH 4,999 5,357 2,267 -30,537 -26,898 -21,311 8,018 -26.99%
-
Tax Rate 6.30% 5.67% 1.56% - - - 0.43% -
Total Cost 35,407 22,687 10,465 68,387 54,888 42,968 5,775 234.61%
-
Net Worth 131,121 129,866 129,542 122,144 -16,301 -8,165 16,363 299.93%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 131,121 129,866 129,542 122,144 -16,301 -8,165 16,363 299.93%
NOSH 819,508 811,666 809,642 814,293 815,090 816,513 818,163 0.10%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 12.37% 19.10% 17.81% -80.68% -96.10% -98.40% 58.13% -
ROE 3.81% 4.13% 1.75% -25.00% 0.00% 0.00% 49.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.93 3.46 1.57 4.65 3.43 2.65 1.69 104.02%
EPS 0.61 0.66 0.28 -3.75 -3.30 -2.61 0.98 -27.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.15 -0.02 -0.01 0.02 299.49%
Adjusted Per Share Value based on latest NOSH - 808,444
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.95 3.43 1.56 4.63 3.43 2.65 1.69 104.57%
EPS 0.61 0.66 0.28 -3.74 -3.29 -2.61 0.98 -27.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1606 0.159 0.1586 0.1496 -0.02 -0.01 0.02 300.49%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.11 0.09 0.07 0.12 0.10 0.12 0.14 -
P/RPS 2.23 2.60 4.45 2.58 2.91 4.52 8.30 -58.32%
P/EPS 18.03 13.64 25.00 -3.20 -3.03 -4.60 14.29 16.74%
EY 5.55 7.33 4.00 -31.25 -33.00 -21.75 7.00 -14.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.44 0.80 0.00 0.00 7.00 -78.63%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 25/08/06 23/05/06 22/02/06 24/11/05 29/08/05 17/05/05 -
Price 0.13 0.12 0.10 0.10 0.11 0.09 0.10 -
P/RPS 2.64 3.47 6.36 2.15 3.20 3.39 5.93 -41.66%
P/EPS 21.31 18.18 35.71 -2.67 -3.33 -3.45 10.20 63.35%
EY 4.69 5.50 2.80 -37.50 -30.00 -29.00 9.80 -38.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.63 0.67 0.00 0.00 5.00 -70.24%

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