[PMCAP] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -132.78%
YoY- -19.2%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 4,870 4,673 5,601 5,998 6,585 10,434 3,667 20.80%
PBT -606 -285 -1,770 -3,621 -1,288 -106 -2,033 -55.34%
Tax -171 -106 -81 418 -88 -34 -24 269.83%
NP -777 -391 -1,851 -3,203 -1,376 -140 -2,057 -47.71%
-
NP to SH -777 -391 -1,851 -3,203 -1,376 -140 -2,057 -47.71%
-
Tax Rate - - - - - - - -
Total Cost 5,647 5,064 7,452 9,201 7,961 10,574 5,724 -0.89%
-
Net Worth 136,751 138,335 142,768 147,420 148,527 129,570 152,464 -6.98%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 136,751 138,335 142,768 147,420 148,527 129,570 152,464 -6.98%
NOSH 776,999 781,999 804,782 821,282 809,411 700,000 822,800 -3.74%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -15.95% -8.37% -33.05% -53.40% -20.90% -1.34% -56.09% -
ROE -0.57% -0.28% -1.30% -2.17% -0.93% -0.11% -1.35% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.63 0.60 0.70 0.73 0.81 1.49 0.45 25.12%
EPS -0.10 -0.05 -0.23 -0.39 -0.17 -0.02 -0.25 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.1769 0.1774 0.1795 0.1835 0.1851 0.1853 -3.37%
Adjusted Per Share Value based on latest NOSH - 821,282
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.60 0.57 0.69 0.73 0.81 1.28 0.45 21.12%
EPS -0.10 -0.05 -0.23 -0.39 -0.17 -0.02 -0.25 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1675 0.1694 0.1748 0.1805 0.1819 0.1587 0.1867 -6.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.11 0.14 0.15 0.17 0.19 0.09 -
P/RPS 15.95 18.41 20.12 20.54 20.90 12.75 20.19 -14.53%
P/EPS -100.00 -220.00 -60.87 -38.46 -100.00 -950.00 -36.00 97.48%
EY -1.00 -0.45 -1.64 -2.60 -1.00 -0.11 -2.78 -49.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.79 0.84 0.93 1.03 0.49 10.59%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 12/08/10 21/05/10 22/02/10 20/11/09 19/08/09 20/05/09 -
Price 0.11 0.10 0.11 0.14 0.16 0.17 0.19 -
P/RPS 17.55 16.73 15.81 19.17 19.67 11.41 42.63 -44.62%
P/EPS -110.00 -200.00 -47.83 -35.90 -94.12 -850.00 -76.00 27.92%
EY -0.91 -0.50 -2.09 -2.79 -1.06 -0.12 -1.32 -21.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.57 0.62 0.78 0.87 0.92 1.03 -27.92%

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