[PMCAP] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -465.79%
YoY- -857.21%
Quarter Report
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 12,732 9,860 6,333 7,864 13,793 13,034 11,029 10.05%
PBT 2,303 -3,604 -5,533 -29,292 8,053 20,895 1,590 28.04%
Tax -36 -35 -54 -37 -35 -20 -1,709 -92.39%
NP 2,267 -3,639 -5,587 -29,329 8,018 20,875 -119 -
-
NP to SH 2,267 -3,639 -5,587 -29,329 8,018 20,875 -119 -
-
Tax Rate 1.56% - - - 0.43% 0.10% 107.48% -
Total Cost 10,465 13,499 11,920 37,193 5,775 -7,841 11,148 -4.13%
-
Net Worth 129,542 121,266 -16,194 -8,146 16,363 2,714 -540,259 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 129,542 121,266 -16,194 -8,146 16,363 2,714 -540,259 -
NOSH 809,642 808,444 809,710 814,694 818,163 271,456 237,999 126.36%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 17.81% -36.91% -88.22% -372.95% 58.13% 160.16% -1.08% -
ROE 1.75% -3.00% 0.00% 0.00% 49.00% 769.00% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.57 1.22 0.78 0.97 1.69 4.80 4.63 -51.40%
EPS 0.28 -0.45 -0.69 -3.60 0.98 7.69 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 -0.02 -0.01 0.02 0.01 -2.27 -
Adjusted Per Share Value based on latest NOSH - 814,694
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.56 1.21 0.78 0.96 1.69 1.60 1.35 10.12%
EPS 0.28 -0.45 -0.68 -3.59 0.98 2.56 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1586 0.1485 -0.0198 -0.01 0.02 0.0033 -0.6616 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.07 0.12 0.10 0.12 0.14 0.25 0.28 -
P/RPS 4.45 9.84 12.79 12.43 8.30 5.21 6.04 -18.44%
P/EPS 25.00 -26.66 -14.49 -3.33 14.29 3.25 -560.00 -
EY 4.00 -3.75 -6.90 -30.00 7.00 30.76 -0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.80 0.00 0.00 7.00 25.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 22/02/06 24/11/05 29/08/05 17/05/05 22/02/05 30/11/04 -
Price 0.10 0.10 0.11 0.09 0.10 0.17 0.24 -
P/RPS 6.36 8.20 14.06 9.32 5.93 3.54 5.18 14.67%
P/EPS 35.71 -22.22 -15.94 -2.50 10.20 2.21 -480.00 -
EY 2.80 -4.50 -6.27 -40.00 9.80 45.24 -0.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.00 0.00 5.00 17.00 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