[PMCAP] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 60.09%
YoY- 51.94%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 13,937 9,726 5,913 23,977 18,651 12,576 7,536 50.49%
PBT -676 1,721 1,994 -1,634 -4,108 -2,768 565 -
Tax -442 -376 -57 -49 -109 -169 -47 343.72%
NP -1,118 1,345 1,937 -1,683 -4,217 -2,937 518 -
-
NP to SH -1,118 1,345 1,937 -1,683 -4,217 -2,937 518 -
-
Tax Rate - 21.85% 2.86% - - - 8.32% -
Total Cost 15,055 8,381 3,976 25,660 22,868 15,513 7,018 66.10%
-
Net Worth 137,274 148,093 141,804 138,887 138,025 140,160 151,946 -6.52%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 137,274 148,093 141,804 138,887 138,025 140,160 151,946 -6.52%
NOSH 798,571 846,250 807,083 801,428 810,961 815,833 863,333 -5.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -8.02% 13.83% 32.76% -7.02% -22.61% -23.35% 6.87% -
ROE -0.81% 0.91% 1.37% -1.21% -3.06% -2.10% 0.34% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.75 1.15 0.73 2.99 2.30 1.54 0.87 59.14%
EPS -0.14 0.16 0.24 -0.21 -0.52 -0.36 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1719 0.175 0.1757 0.1733 0.1702 0.1718 0.176 -1.55%
Adjusted Per Share Value based on latest NOSH - 817,419
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1.71 1.19 0.72 2.94 2.28 1.54 0.92 51.00%
EPS -0.14 0.16 0.24 -0.21 -0.52 -0.36 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1813 0.1736 0.1701 0.169 0.1716 0.1861 -6.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.08 0.08 0.09 0.09 0.08 0.10 0.12 -
P/RPS 4.58 6.96 12.28 3.01 3.48 6.49 13.75 -51.85%
P/EPS -57.14 50.33 37.50 -42.86 -15.38 -27.78 200.00 -
EY -1.75 1.99 2.67 -2.33 -6.50 -3.60 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.51 0.52 0.47 0.58 0.68 -21.77%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 24/08/12 21/05/12 23/02/12 17/11/11 17/08/11 23/05/11 -
Price 0.08 0.08 0.08 0.09 0.10 0.09 0.11 -
P/RPS 4.58 6.96 10.92 3.01 4.35 5.84 12.60 -48.97%
P/EPS -57.14 50.33 33.33 -42.86 -19.23 -25.00 183.33 -
EY -1.75 1.99 3.00 -2.33 -5.20 -4.00 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.46 0.52 0.59 0.52 0.63 -17.69%

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