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

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 6.25%
YoY- -253.0%
Quarter Report
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 21,288 19,108 16,436 21,739 21,358 19,574 14,021 31.99%
PBT -2,045 4,524 -3,394 -2,996 -3,901 -1,671 2,616 -
Tax -187 -89 214 -408 119 -221 -225 -11.57%
NP -2,232 4,435 -3,180 -3,404 -3,782 -1,892 2,391 -
-
NP to SH -2,235 4,424 -3,061 -3,597 -3,837 -2,043 2,343 -
-
Tax Rate - 1.97% - - - - 8.60% -
Total Cost 23,520 14,673 19,616 25,143 25,140 21,466 11,630 59.71%
-
Net Worth 314,040 336,580 329,093 326,339 322,236 323,921 328,232 -2.89%
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 314,040 336,580 329,093 326,339 322,236 323,921 328,232 -2.89%
NOSH 719,285 713,548 711,860 705,294 710,555 704,482 709,999 0.86%
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 -10.48% 23.21% -19.35% -15.66% -17.71% -9.67% 17.05% -
ROE -0.71% 1.31% -0.93% -1.10% -1.19% -0.63% 0.71% -
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 2.96 2.68 2.31 3.08 3.01 2.78 1.97 31.08%
EPS -0.32 0.62 -0.43 -0.51 -0.54 -0.29 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4366 0.4717 0.4623 0.4627 0.4535 0.4598 0.4623 -3.73%
Adjusted Per Share Value based on latest NOSH - 705,294
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.41 2.16 1.86 2.46 2.41 2.21 1.59 31.85%
EPS -0.25 0.50 -0.35 -0.41 -0.43 -0.23 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3551 0.3805 0.3721 0.369 0.3643 0.3662 0.3711 -2.88%
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 0.12 0.12 0.12 0.14 0.13 0.12 0.14 -
P/RPS 4.05 4.48 5.20 4.54 4.32 4.32 7.09 -31.08%
P/EPS -38.62 19.35 -27.91 -27.45 -24.07 -41.38 42.42 -
EY -2.59 5.17 -3.58 -3.64 -4.15 -2.42 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.26 0.30 0.29 0.26 0.30 -6.76%
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 28/02/11 29/11/10 16/08/10 25/05/10 23/02/10 19/11/09 19/08/09 -
Price 0.13 0.13 0.13 0.12 0.13 0.14 0.14 -
P/RPS 4.39 4.85 5.63 3.89 4.32 5.04 7.09 -27.29%
P/EPS -41.84 20.97 -30.23 -23.53 -24.07 -48.28 42.42 -
EY -2.39 4.77 -3.31 -4.25 -4.15 -2.07 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.28 0.26 0.29 0.30 0.30 0.00%

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