[PMCAP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 215.09%
YoY- 273.94%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 17,337 13,937 9,726 5,913 23,977 18,651 12,576 23.74%
PBT -102,050 -676 1,721 1,994 -1,634 -4,108 -2,768 995.68%
Tax -11,505 -442 -376 -57 -49 -109 -169 1546.05%
NP -113,555 -1,118 1,345 1,937 -1,683 -4,217 -2,937 1030.81%
-
NP to SH -113,555 -1,118 1,345 1,937 -1,683 -4,217 -2,937 1030.81%
-
Tax Rate - - 21.85% 2.86% - - - -
Total Cost 130,892 15,055 8,381 3,976 25,660 22,868 15,513 311.78%
-
Net Worth 27,717 137,274 148,093 141,804 138,887 138,025 140,160 -65.89%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 27,717 137,274 148,093 141,804 138,887 138,025 140,160 -65.89%
NOSH 815,233 798,571 846,250 807,083 801,428 810,961 815,833 -0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -654.99% -8.02% 13.83% 32.76% -7.02% -22.61% -23.35% -
ROE -409.68% -0.81% 0.91% 1.37% -1.21% -3.06% -2.10% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.13 1.75 1.15 0.73 2.99 2.30 1.54 24.01%
EPS -13.93 -0.14 0.16 0.24 -0.21 -0.52 -0.36 1031.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.1719 0.175 0.1757 0.1733 0.1702 0.1718 -65.87%
Adjusted Per Share Value based on latest NOSH - 807,083
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.12 1.71 1.19 0.72 2.94 2.28 1.54 23.62%
EPS -13.91 -0.14 0.16 0.24 -0.21 -0.52 -0.36 1030.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 0.1681 0.1813 0.1736 0.1701 0.169 0.1716 -65.91%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.08 0.08 0.08 0.09 0.09 0.08 0.10 -
P/RPS 3.76 4.58 6.96 12.28 3.01 3.48 6.49 -30.38%
P/EPS -0.57 -57.14 50.33 37.50 -42.86 -15.38 -27.78 -92.41%
EY -174.11 -1.75 1.99 2.67 -2.33 -6.50 -3.60 1211.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 0.47 0.46 0.51 0.52 0.47 0.58 153.07%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 24/08/12 21/05/12 23/02/12 17/11/11 17/08/11 -
Price 0.065 0.08 0.08 0.08 0.09 0.10 0.09 -
P/RPS 3.06 4.58 6.96 10.92 3.01 4.35 5.84 -34.87%
P/EPS -0.47 -57.14 50.33 33.33 -42.86 -19.23 -25.00 -92.84%
EY -214.29 -1.75 1.99 3.00 -2.33 -5.20 -4.00 1304.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 0.47 0.46 0.46 0.52 0.59 0.52 137.12%

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