[PMCAP] QoQ Quarter Result on 31-Mar-2008 [#1]

Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -94.76%
YoY- -93.76%
Quarter Report
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 5,346 4,968 6,011 9,616 12,444 17,285 18,014 -55.34%
PBT -1,238 -2,214 -357 423 3,432 3,571 4,039 -
Tax -1,449 -114 -15 -39 3,890 -28 -13 2183.21%
NP -2,687 -2,328 -372 384 7,322 3,543 4,026 -
-
NP to SH -2,687 -2,328 -372 384 7,322 3,543 4,026 -
-
Tax Rate - - - 9.22% -113.34% 0.78% 0.32% -
Total Cost 8,033 7,296 6,383 9,232 5,122 13,742 13,988 -30.79%
-
Net Worth 152,914 153,407 144,336 149,299 157,549 152,431 148,386 2.01%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 152,914 153,407 144,336 149,299 157,549 152,431 148,386 2.01%
NOSH 814,242 802,758 743,999 767,999 812,111 823,953 821,632 -0.59%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -50.26% -46.86% -6.19% 3.99% 58.84% 20.50% 22.35% -
ROE -1.76% -1.52% -0.26% 0.26% 4.65% 2.32% 2.71% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.66 0.62 0.81 1.25 1.53 2.10 2.19 -54.88%
EPS -0.33 -0.29 -0.05 0.05 0.90 0.43 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1878 0.1911 0.194 0.1944 0.194 0.185 0.1806 2.62%
Adjusted Per Share Value based on latest NOSH - 767,999
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.65 0.61 0.74 1.18 1.52 2.12 2.21 -55.60%
EPS -0.33 -0.29 -0.05 0.05 0.90 0.43 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1873 0.1879 0.1767 0.1828 0.1929 0.1867 0.1817 2.03%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.09 0.12 0.16 0.21 0.29 0.30 0.34 -
P/RPS 13.71 19.39 19.80 16.77 18.93 14.30 15.51 -7.86%
P/EPS -27.27 -41.38 -320.00 420.00 32.17 69.77 69.39 -
EY -3.67 -2.42 -0.31 0.24 3.11 1.43 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.63 0.82 1.08 1.49 1.62 1.88 -59.58%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 19/11/08 21/08/08 26/05/08 25/02/08 20/11/07 27/08/07 -
Price 0.09 0.10 0.14 0.19 0.22 0.29 0.29 -
P/RPS 13.71 16.16 17.33 15.17 14.36 13.82 13.23 2.39%
P/EPS -27.27 -34.48 -280.00 380.00 24.40 67.44 59.18 -
EY -3.67 -2.90 -0.36 0.26 4.10 1.48 1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.72 0.98 1.13 1.57 1.61 -55.20%

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