[PMCAP] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
12-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -3.82%
YoY- 5.42%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 24,672 22,737 21,142 22,857 28,618 26,684 26,032 -3.51%
PBT -911 -3,246 -6,282 -6,964 -6,785 -7,048 -4,665 -66.37%
Tax -222 -256 60 143 215 272 -1,595 -73.17%
NP -1,133 -3,502 -6,222 -6,821 -6,570 -6,776 -6,260 -68.03%
-
NP to SH -1,133 -3,502 -6,222 -6,821 -6,570 -6,776 -6,260 -68.03%
-
Tax Rate - - - - - - - -
Total Cost 25,805 26,239 27,364 29,678 35,188 33,460 32,292 -13.89%
-
Net Worth 151,946 141,197 136,751 138,335 142,768 147,420 148,527 1.53%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 151,946 141,197 136,751 138,335 142,768 147,420 148,527 1.53%
NOSH 863,333 805,000 776,999 781,999 804,782 821,282 809,411 4.39%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -4.59% -15.40% -29.43% -29.84% -22.96% -25.39% -24.05% -
ROE -0.75% -2.48% -4.55% -4.93% -4.60% -4.60% -4.21% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.86 2.82 2.72 2.92 3.56 3.25 3.22 -7.60%
EPS -0.13 -0.44 -0.80 -0.87 -0.82 -0.83 -0.77 -69.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.1754 0.176 0.1769 0.1774 0.1795 0.1835 -2.74%
Adjusted Per Share Value based on latest NOSH - 781,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.02 2.78 2.59 2.80 3.50 3.27 3.19 -3.58%
EPS -0.14 -0.43 -0.76 -0.84 -0.80 -0.83 -0.77 -67.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1861 0.1729 0.1675 0.1694 0.1748 0.1805 0.1819 1.53%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.12 0.11 0.10 0.11 0.14 0.15 0.17 -
P/RPS 4.20 3.89 3.68 3.76 3.94 4.62 5.29 -14.26%
P/EPS -91.44 -25.29 -12.49 -12.61 -17.15 -18.18 -21.98 158.89%
EY -1.09 -3.95 -8.01 -7.93 -5.83 -5.50 -4.55 -61.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.57 0.62 0.79 0.84 0.93 -18.85%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 22/02/11 26/11/10 12/08/10 21/05/10 22/02/10 20/11/09 -
Price 0.11 0.13 0.11 0.10 0.11 0.14 0.16 -
P/RPS 3.85 4.60 4.04 3.42 3.09 4.31 4.97 -15.66%
P/EPS -83.82 -29.88 -13.74 -11.46 -13.47 -16.97 -20.69 154.34%
EY -1.19 -3.35 -7.28 -8.72 -7.42 -5.89 -4.83 -60.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.74 0.63 0.57 0.62 0.78 0.87 -19.37%

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