[PMCAP] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 80.95%
YoY- -4594.96%
Quarter Report
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 15,312 12,732 9,860 6,333 7,864 13,793 13,034 11.36%
PBT 3,376 2,303 -3,604 -5,533 -29,292 8,053 20,895 -70.43%
Tax -286 -36 -35 -54 -37 -35 -20 492.02%
NP 3,090 2,267 -3,639 -5,587 -29,329 8,018 20,875 -72.11%
-
NP to SH 3,090 2,267 -3,639 -5,587 -29,329 8,018 20,875 -72.11%
-
Tax Rate 8.47% 1.56% - - - 0.43% 0.10% -
Total Cost 12,222 10,465 13,499 11,920 37,193 5,775 -7,841 -
-
Net Worth 130,105 129,542 121,266 -16,194 -8,146 16,363 2,714 1229.02%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 130,105 129,542 121,266 -16,194 -8,146 16,363 2,714 1229.02%
NOSH 813,157 809,642 808,444 809,710 814,694 818,163 271,456 108.22%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 20.18% 17.81% -36.91% -88.22% -372.95% 58.13% 160.16% -
ROE 2.38% 1.75% -3.00% 0.00% 0.00% 49.00% 769.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.88 1.57 1.22 0.78 0.97 1.69 4.80 -46.56%
EPS 0.38 0.28 -0.45 -0.69 -3.60 0.98 7.69 -86.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 -0.02 -0.01 0.02 0.01 538.19%
Adjusted Per Share Value based on latest NOSH - 809,710
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1.88 1.56 1.21 0.78 0.96 1.69 1.60 11.38%
EPS 0.38 0.28 -0.45 -0.68 -3.59 0.98 2.56 -72.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1593 0.1586 0.1485 -0.0198 -0.01 0.02 0.0033 1235.21%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.09 0.07 0.12 0.10 0.12 0.14 0.25 -
P/RPS 4.78 4.45 9.84 12.79 12.43 8.30 5.21 -5.59%
P/EPS 23.68 25.00 -26.66 -14.49 -3.33 14.29 3.25 277.20%
EY 4.22 4.00 -3.75 -6.90 -30.00 7.00 30.76 -73.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.80 0.00 0.00 7.00 25.00 -92.10%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 23/05/06 22/02/06 24/11/05 29/08/05 17/05/05 22/02/05 -
Price 0.12 0.10 0.10 0.11 0.09 0.10 0.17 -
P/RPS 6.37 6.36 8.20 14.06 9.32 5.93 3.54 48.10%
P/EPS 31.58 35.71 -22.22 -15.94 -2.50 10.20 2.21 491.73%
EY 3.17 2.80 -4.50 -6.27 -40.00 9.80 45.24 -83.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.63 0.67 0.00 0.00 5.00 17.00 -87.58%

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