[PMCAP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 58.88%
YoY- -635.68%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 26,684 20,686 14,101 3,667 25,941 20,595 15,627 42.72%
PBT -7,048 -3,427 -2,139 -2,033 -3,386 -2,148 66 -
Tax 272 -146 -58 -24 -1,617 -168 -54 -
NP -6,776 -3,573 -2,197 -2,057 -5,003 -2,316 12 -
-
NP to SH -6,776 -3,573 -2,197 -2,057 -5,003 -2,316 12 -
-
Tax Rate - - - - - - 81.82% -
Total Cost 33,460 24,259 16,298 5,724 30,944 22,911 15,615 65.97%
-
Net Worth 146,541 149,010 150,616 152,464 154,026 158,067 148,992 -1.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 146,541 149,010 150,616 152,464 154,026 158,067 148,992 -1.09%
NOSH 816,385 812,045 813,703 822,800 820,163 827,142 767,999 4.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -25.39% -17.27% -15.58% -56.09% -19.29% -11.25% 0.08% -
ROE -4.62% -2.40% -1.46% -1.35% -3.25% -1.47% 0.01% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.27 2.55 1.73 0.45 3.16 2.49 2.03 37.29%
EPS -0.83 -0.44 -0.27 -0.25 -0.61 -0.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.1835 0.1851 0.1853 0.1878 0.1911 0.194 -5.03%
Adjusted Per Share Value based on latest NOSH - 822,800
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.27 2.53 1.73 0.45 3.18 2.52 1.91 42.97%
EPS -0.83 -0.44 -0.27 -0.25 -0.61 -0.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1794 0.1825 0.1844 0.1867 0.1886 0.1936 0.1824 -1.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.15 0.17 0.19 0.09 0.09 0.12 0.16 -
P/RPS 4.59 6.67 10.96 20.19 2.85 4.82 7.86 -30.06%
P/EPS -18.07 -38.64 -70.37 -36.00 -14.75 -42.86 10,240.00 -
EY -5.53 -2.59 -1.42 -2.78 -6.78 -2.33 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.93 1.03 0.49 0.48 0.63 0.82 1.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 20/11/09 19/08/09 20/05/09 20/02/09 19/11/08 21/08/08 -
Price 0.14 0.16 0.17 0.19 0.09 0.10 0.14 -
P/RPS 4.28 6.28 9.81 42.63 2.85 4.02 6.88 -27.06%
P/EPS -16.87 -36.36 -62.96 -76.00 -14.75 -35.71 8,960.00 -
EY -5.93 -2.75 -1.59 -1.32 -6.78 -2.80 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 0.92 1.03 0.48 0.52 0.72 5.46%

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