[PMCAP] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 121.08%
YoY- 124.49%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 5,868 5,998 7,094 2,658 3,400 4,211 3,813 33.19%
PBT -17,766 -285 192 -642 -101,374 -2,397 -273 1505.64%
Tax -4,283 949 -47 -46 -11,063 -66 -319 462.23%
NP -22,049 664 145 -688 -112,437 -2,463 -592 1007.94%
-
NP to SH -22,049 664 145 -688 -112,437 -2,463 -592 1007.94%
-
Tax Rate - - 24.48% - - - - -
Total Cost 27,917 5,334 6,949 3,346 115,837 6,674 4,405 241.31%
-
Net Worth 5,798 28,386 24,214 28,552 27,723 141,129 147,999 -88.39%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 5,798 28,386 24,214 28,552 27,723 141,129 147,999 -88.39%
NOSH 816,629 830,000 725,000 860,000 815,403 820,999 845,714 -2.29%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -375.75% 11.07% 2.04% -25.88% -3,306.97% -58.49% -15.53% -
ROE -380.28% 2.34% 0.60% -2.41% -405.56% -1.75% -0.40% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.72 0.72 0.98 0.31 0.42 0.51 0.45 36.68%
EPS -2.70 0.08 0.02 -0.08 -13.79 -0.30 -0.07 1034.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.0342 0.0334 0.0332 0.034 0.1719 0.175 -88.12%
Adjusted Per Share Value based on latest NOSH - 725,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.72 0.73 0.87 0.33 0.42 0.52 0.47 32.78%
EPS -2.70 0.08 0.02 -0.08 -13.77 -0.30 -0.07 1034.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.0348 0.0297 0.035 0.0339 0.1728 0.1812 -88.39%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.08 0.055 0.05 0.04 0.08 0.08 0.08 -
P/RPS 11.13 7.61 5.11 12.94 19.19 15.60 17.74 -26.65%
P/EPS -2.96 68.75 250.00 -50.00 -0.58 -26.67 -114.29 -91.18%
EY -33.75 1.45 0.40 -2.00 -172.36 -3.75 -0.88 1029.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.27 1.61 1.50 1.20 2.35 0.47 0.46 738.64%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 14/11/13 26/08/13 13/05/13 26/02/13 26/11/12 24/08/12 -
Price 0.045 0.075 0.045 0.055 0.065 0.08 0.08 -
P/RPS 6.26 10.38 4.60 17.80 15.59 15.60 17.74 -49.96%
P/EPS -1.67 93.75 225.00 -68.75 -0.47 -26.67 -114.29 -93.97%
EY -60.00 1.07 0.44 -1.45 -212.14 -3.75 -0.88 1556.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.34 2.19 1.35 1.66 1.91 0.47 0.46 472.10%

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