[PMCAP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 72.68%
YoY- 10.01%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 22,737 15,144 10,274 5,601 26,684 20,686 14,101 37.38%
PBT -3,246 -2,661 -2,055 -1,770 -7,048 -3,427 -2,139 31.95%
Tax -256 -358 -187 -81 272 -146 -58 168.34%
NP -3,502 -3,019 -2,242 -1,851 -6,776 -3,573 -2,197 36.33%
-
NP to SH -3,502 -3,019 -2,242 -1,851 -6,776 -3,573 -2,197 36.33%
-
Tax Rate - - - - - - - -
Total Cost 26,239 18,163 12,516 7,452 33,460 24,259 16,298 37.24%
-
Net Worth 142,849 143,606 146,892 142,768 146,541 149,010 150,616 -3.45%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 142,849 143,606 146,892 142,768 146,541 149,010 150,616 -3.45%
NOSH 814,418 815,945 830,370 804,782 816,385 812,045 813,703 0.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -15.40% -19.94% -21.82% -33.05% -25.39% -17.27% -15.58% -
ROE -2.45% -2.10% -1.53% -1.30% -4.62% -2.40% -1.46% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.79 1.86 1.24 0.70 3.27 2.55 1.73 37.40%
EPS -0.43 -0.37 -0.27 -0.23 -0.83 -0.44 -0.27 36.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1754 0.176 0.1769 0.1774 0.1795 0.1835 0.1851 -3.51%
Adjusted Per Share Value based on latest NOSH - 804,782
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.78 1.85 1.26 0.69 3.27 2.53 1.73 37.07%
EPS -0.43 -0.37 -0.27 -0.23 -0.83 -0.44 -0.27 36.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1749 0.1759 0.1799 0.1748 0.1794 0.1825 0.1844 -3.45%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.11 0.10 0.11 0.14 0.15 0.17 0.19 -
P/RPS 3.94 5.39 8.89 20.12 4.59 6.67 10.96 -49.34%
P/EPS -25.58 -27.03 -40.74 -60.87 -18.07 -38.64 -70.37 -48.97%
EY -3.91 -3.70 -2.45 -1.64 -5.53 -2.59 -1.42 96.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.57 0.62 0.79 0.84 0.93 1.03 -27.87%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 26/11/10 12/08/10 21/05/10 22/02/10 20/11/09 19/08/09 -
Price 0.13 0.11 0.10 0.11 0.14 0.16 0.17 -
P/RPS 4.66 5.93 8.08 15.81 4.28 6.28 9.81 -39.03%
P/EPS -30.23 -29.73 -37.04 -47.83 -16.87 -36.36 -62.96 -38.60%
EY -3.31 -3.36 -2.70 -2.09 -5.93 -2.75 -1.59 62.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.57 0.62 0.78 0.87 0.92 -13.47%

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