[PMCAP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -10056.98%
YoY- -6647.18%
Quarter Report
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 15,750 9,752 2,658 17,337 13,937 9,726 5,913 92.03%
PBT -735 -450 -642 -102,050 -676 1,721 1,994 -
Tax 856 -93 -46 -11,505 -442 -376 -57 -
NP 121 -543 -688 -113,555 -1,118 1,345 1,937 -84.22%
-
NP to SH 121 -543 -688 -113,555 -1,118 1,345 1,937 -84.22%
-
Tax Rate - - - - - 21.85% 2.86% -
Total Cost 15,629 10,295 3,346 130,892 15,055 8,381 3,976 148.86%
-
Net Worth 41,382 25,908 28,552 27,717 137,274 148,093 141,804 -55.97%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 41,382 25,908 28,552 27,717 137,274 148,093 141,804 -55.97%
NOSH 1,210,000 775,714 860,000 815,233 798,571 846,250 807,083 30.95%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.77% -5.57% -25.88% -654.99% -8.02% 13.83% 32.76% -
ROE 0.29% -2.10% -2.41% -409.68% -0.81% 0.91% 1.37% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.30 1.26 0.31 2.13 1.75 1.15 0.73 46.86%
EPS 0.01 -0.07 -0.08 -13.93 -0.14 0.16 0.24 -87.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.0334 0.0332 0.034 0.1719 0.175 0.1757 -66.37%
Adjusted Per Share Value based on latest NOSH - 815,403
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.93 1.19 0.33 2.12 1.71 1.19 0.72 92.85%
EPS 0.01 -0.07 -0.08 -13.91 -0.14 0.16 0.24 -87.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 0.0317 0.035 0.0339 0.1681 0.1813 0.1736 -55.94%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.055 0.05 0.04 0.08 0.08 0.08 0.09 -
P/RPS 4.23 3.98 12.94 3.76 4.58 6.96 12.28 -50.82%
P/EPS 550.00 -71.43 -50.00 -0.57 -57.14 50.33 37.50 498.19%
EY 0.18 -1.40 -2.00 -174.11 -1.75 1.99 2.67 -83.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.50 1.20 2.35 0.47 0.46 0.51 115.04%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 26/08/13 13/05/13 26/02/13 26/11/12 24/08/12 21/05/12 -
Price 0.075 0.045 0.055 0.065 0.08 0.08 0.08 -
P/RPS 5.76 3.58 17.80 3.06 4.58 6.96 10.92 -34.69%
P/EPS 750.00 -64.29 -68.75 -0.47 -57.14 50.33 33.33 695.53%
EY 0.13 -1.56 -1.45 -214.29 -1.75 1.99 3.00 -87.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.35 1.66 1.91 0.47 0.46 0.46 182.73%

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