[PMCAP] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 42.21%
YoY- 10.01%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 7,593 4,870 4,673 5,601 5,998 6,585 10,434 -19.04%
PBT -585 -606 -285 -1,770 -3,621 -1,288 -106 211.32%
Tax 102 -171 -106 -81 418 -88 -34 -
NP -483 -777 -391 -1,851 -3,203 -1,376 -140 127.80%
-
NP to SH -483 -777 -391 -1,851 -3,203 -1,376 -140 127.80%
-
Tax Rate - - - - - - - -
Total Cost 8,076 5,647 5,064 7,452 9,201 7,961 10,574 -16.40%
-
Net Worth 141,197 136,751 138,335 142,768 147,420 148,527 129,570 5.87%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 141,197 136,751 138,335 142,768 147,420 148,527 129,570 5.87%
NOSH 805,000 776,999 781,999 804,782 821,282 809,411 700,000 9.73%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -6.36% -15.95% -8.37% -33.05% -53.40% -20.90% -1.34% -
ROE -0.34% -0.57% -0.28% -1.30% -2.17% -0.93% -0.11% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.94 0.63 0.60 0.70 0.73 0.81 1.49 -26.38%
EPS -0.06 -0.10 -0.05 -0.23 -0.39 -0.17 -0.02 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1754 0.176 0.1769 0.1774 0.1795 0.1835 0.1851 -3.51%
Adjusted Per Share Value based on latest NOSH - 804,782
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.93 0.60 0.57 0.69 0.73 0.81 1.28 -19.13%
EPS -0.06 -0.10 -0.05 -0.23 -0.39 -0.17 -0.02 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1729 0.1675 0.1694 0.1748 0.1805 0.1819 0.1587 5.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.11 0.10 0.11 0.14 0.15 0.17 0.19 -
P/RPS 11.66 15.95 18.41 20.12 20.54 20.90 12.75 -5.76%
P/EPS -183.33 -100.00 -220.00 -60.87 -38.46 -100.00 -950.00 -66.50%
EY -0.55 -1.00 -0.45 -1.64 -2.60 -1.00 -0.11 191.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.57 0.62 0.79 0.84 0.93 1.03 -27.87%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 26/11/10 12/08/10 21/05/10 22/02/10 20/11/09 19/08/09 -
Price 0.13 0.11 0.10 0.11 0.14 0.16 0.17 -
P/RPS 13.78 17.55 16.73 15.81 19.17 19.67 11.41 13.36%
P/EPS -216.67 -110.00 -200.00 -47.83 -35.90 -94.12 -850.00 -59.69%
EY -0.46 -0.91 -0.50 -2.09 -2.79 -1.06 -0.12 144.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.57 0.62 0.78 0.87 0.92 -13.47%

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