[PMCAP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -89.64%
YoY- -35.44%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 15,144 10,274 5,601 26,684 20,686 14,101 3,667 157.18%
PBT -2,661 -2,055 -1,770 -7,048 -3,427 -2,139 -2,033 19.63%
Tax -358 -187 -81 272 -146 -58 -24 504.97%
NP -3,019 -2,242 -1,851 -6,776 -3,573 -2,197 -2,057 29.11%
-
NP to SH -3,019 -2,242 -1,851 -6,776 -3,573 -2,197 -2,057 29.11%
-
Tax Rate - - - - - - - -
Total Cost 18,163 12,516 7,452 33,460 24,259 16,298 5,724 115.78%
-
Net Worth 143,606 146,892 142,768 146,541 149,010 150,616 152,464 -3.90%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 143,606 146,892 142,768 146,541 149,010 150,616 152,464 -3.90%
NOSH 815,945 830,370 804,782 816,385 812,045 813,703 822,800 -0.55%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -19.94% -21.82% -33.05% -25.39% -17.27% -15.58% -56.09% -
ROE -2.10% -1.53% -1.30% -4.62% -2.40% -1.46% -1.35% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.86 1.24 0.70 3.27 2.55 1.73 0.45 157.33%
EPS -0.37 -0.27 -0.23 -0.83 -0.44 -0.27 -0.25 29.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.1769 0.1774 0.1795 0.1835 0.1851 0.1853 -3.37%
Adjusted Per Share Value based on latest NOSH - 821,282
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.85 1.26 0.69 3.27 2.53 1.73 0.45 156.40%
EPS -0.37 -0.27 -0.23 -0.83 -0.44 -0.27 -0.25 29.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1759 0.1799 0.1748 0.1794 0.1825 0.1844 0.1867 -3.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.11 0.14 0.15 0.17 0.19 0.09 -
P/RPS 5.39 8.89 20.12 4.59 6.67 10.96 20.19 -58.50%
P/EPS -27.03 -40.74 -60.87 -18.07 -38.64 -70.37 -36.00 -17.37%
EY -3.70 -2.45 -1.64 -5.53 -2.59 -1.42 -2.78 20.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.79 0.84 0.93 1.03 0.49 10.59%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 12/08/10 21/05/10 22/02/10 20/11/09 19/08/09 20/05/09 -
Price 0.11 0.10 0.11 0.14 0.16 0.17 0.19 -
P/RPS 5.93 8.08 15.81 4.28 6.28 9.81 42.63 -73.12%
P/EPS -29.73 -37.04 -47.83 -16.87 -36.36 -62.96 -76.00 -46.48%
EY -3.36 -2.70 -2.09 -5.93 -2.75 -1.59 -1.32 86.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.57 0.62 0.78 0.87 0.92 1.03 -27.92%

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