[PMCAP] QoQ Quarter Result on 31-Dec-2004 [#4]

Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 17642.02%
YoY- 362.66%
Quarter Report
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 6,333 7,864 13,793 13,034 11,029 9,521 13,303 -39.00%
PBT -5,533 -29,292 8,053 20,895 1,590 -3,037 1,175 -
Tax -54 -37 -35 -20 -1,709 -27 -28 54.87%
NP -5,587 -29,329 8,018 20,875 -119 -3,064 1,147 -
-
NP to SH -5,587 -29,329 8,018 20,875 -119 -3,064 1,147 -
-
Tax Rate - - 0.43% 0.10% 107.48% - 2.38% -
Total Cost 11,920 37,193 5,775 -7,841 11,148 12,585 12,156 -1.29%
-
Net Worth -16,194 -8,146 16,363 2,714 -540,259 -574,816 -576,048 -90.73%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth -16,194 -8,146 16,363 2,714 -540,259 -574,816 -576,048 -90.73%
NOSH 809,710 814,694 818,163 271,456 237,999 253,223 254,888 115.94%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -88.22% -372.95% 58.13% 160.16% -1.08% -32.18% 8.62% -
ROE 0.00% 0.00% 49.00% 769.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.78 0.97 1.69 4.80 4.63 3.76 5.22 -71.80%
EPS -0.69 -3.60 0.98 7.69 -0.05 -1.21 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.02 -0.01 0.02 0.01 -2.27 -2.27 -2.26 -95.70%
Adjusted Per Share Value based on latest NOSH - 271,456
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 0.78 0.96 1.69 1.60 1.35 1.17 1.63 -38.79%
EPS -0.68 -3.59 0.98 2.56 -0.01 -0.38 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0198 -0.01 0.02 0.0033 -0.6616 -0.7039 -0.7054 -90.74%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.10 0.12 0.14 0.25 0.28 0.27 0.38 -
P/RPS 12.79 12.43 8.30 5.21 6.04 7.18 7.28 45.54%
P/EPS -14.49 -3.33 14.29 3.25 -560.00 -22.31 84.44 -
EY -6.90 -30.00 7.00 30.76 -0.18 -4.48 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 7.00 25.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 29/08/05 17/05/05 22/02/05 30/11/04 16/08/04 17/05/04 -
Price 0.11 0.09 0.10 0.17 0.24 0.26 0.29 -
P/RPS 14.06 9.32 5.93 3.54 5.18 6.92 5.56 85.50%
P/EPS -15.94 -2.50 10.20 2.21 -480.00 -21.49 64.44 -
EY -6.27 -40.00 9.80 45.24 -0.21 -4.65 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 5.00 17.00 0.00 0.00 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