[PMCAP] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -116.02%
YoY- -123.77%
Quarter Report
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 20,686 14,101 3,667 25,941 20,595 15,627 9,616 66.56%
PBT -3,427 -2,139 -2,033 -3,386 -2,148 66 423 -
Tax -146 -58 -24 -1,617 -168 -54 -39 140.90%
NP -3,573 -2,197 -2,057 -5,003 -2,316 12 384 -
-
NP to SH -3,573 -2,197 -2,057 -5,003 -2,316 12 384 -
-
Tax Rate - - - - - 81.82% 9.22% -
Total Cost 24,259 16,298 5,724 30,944 22,911 15,615 9,232 90.31%
-
Net Worth 149,010 150,616 152,464 154,026 158,067 148,992 149,299 -0.12%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 149,010 150,616 152,464 154,026 158,067 148,992 149,299 -0.12%
NOSH 812,045 813,703 822,800 820,163 827,142 767,999 767,999 3.78%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -17.27% -15.58% -56.09% -19.29% -11.25% 0.08% 3.99% -
ROE -2.40% -1.46% -1.35% -3.25% -1.47% 0.01% 0.26% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.55 1.73 0.45 3.16 2.49 2.03 1.25 60.77%
EPS -0.44 -0.27 -0.25 -0.61 -0.28 0.00 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1835 0.1851 0.1853 0.1878 0.1911 0.194 0.1944 -3.77%
Adjusted Per Share Value based on latest NOSH - 814,242
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.53 1.73 0.45 3.18 2.52 1.91 1.18 66.19%
EPS -0.44 -0.27 -0.25 -0.61 -0.28 0.00 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1825 0.1844 0.1867 0.1886 0.1936 0.1824 0.1828 -0.10%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.17 0.19 0.09 0.09 0.12 0.16 0.21 -
P/RPS 6.67 10.96 20.19 2.85 4.82 7.86 16.77 -45.88%
P/EPS -38.64 -70.37 -36.00 -14.75 -42.86 10,240.00 420.00 -
EY -2.59 -1.42 -2.78 -6.78 -2.33 0.01 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.03 0.49 0.48 0.63 0.82 1.08 -9.47%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 19/08/09 20/05/09 20/02/09 19/11/08 21/08/08 26/05/08 -
Price 0.16 0.17 0.19 0.09 0.10 0.14 0.19 -
P/RPS 6.28 9.81 42.63 2.85 4.02 6.88 15.17 -44.42%
P/EPS -36.36 -62.96 -76.00 -14.75 -35.71 8,960.00 380.00 -
EY -2.75 -1.59 -1.32 -6.78 -2.80 0.01 0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.92 1.03 0.48 0.52 0.72 0.98 -7.62%

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