[PMCAP] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -45.5%
YoY- 130.14%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 17,363 14,082 17,337 19,263 21,127 22,354 23,977 -19.37%
PBT -104,221 -104,686 -102,050 1,799 2,856 -205 -1,634 1500.42%
Tax -11,222 -11,494 -11,505 -382 -256 -59 -49 3655.67%
NP -115,443 -116,180 -113,555 1,417 2,600 -264 -1,683 1579.99%
-
NP to SH -115,443 -116,180 -113,555 1,417 2,600 -264 -1,683 1579.99%
-
Tax Rate - - - 21.23% 8.96% - - -
Total Cost 132,806 130,262 130,892 17,846 18,527 22,618 25,660 199.50%
-
Net Worth 24,214 28,552 27,723 141,129 147,999 141,804 141,658 -69.23%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 24,214 28,552 27,723 141,129 147,999 141,804 141,658 -69.23%
NOSH 725,000 860,000 815,403 820,999 845,714 807,083 817,419 -7.69%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -664.88% -825.02% -654.99% 7.36% 12.31% -1.18% -7.02% -
ROE -476.74% -406.91% -409.60% 1.00% 1.76% -0.19% -1.19% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.39 1.64 2.13 2.35 2.50 2.77 2.93 -12.70%
EPS -15.92 -13.51 -13.93 0.17 0.31 -0.03 -0.21 1695.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.0332 0.034 0.1719 0.175 0.1757 0.1733 -66.66%
Adjusted Per Share Value based on latest NOSH - 820,999
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.13 1.72 2.12 2.36 2.59 2.74 2.94 -19.35%
EPS -14.14 -14.23 -13.91 0.17 0.32 -0.03 -0.21 1559.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0297 0.035 0.0339 0.1728 0.1812 0.1736 0.1735 -69.20%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.05 0.04 0.08 0.08 0.08 0.09 0.09 -
P/RPS 2.09 2.44 3.76 3.41 3.20 3.25 3.07 -22.63%
P/EPS -0.31 -0.30 -0.57 46.35 26.02 -275.14 -43.71 -96.31%
EY -318.46 -337.73 -174.08 2.16 3.84 -0.36 -2.29 2592.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.20 2.35 0.47 0.46 0.51 0.52 102.77%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 13/05/13 26/02/13 26/11/12 24/08/12 21/05/12 23/02/12 -
Price 0.045 0.055 0.065 0.08 0.08 0.08 0.09 -
P/RPS 1.88 3.36 3.06 3.41 3.20 2.89 3.07 -27.90%
P/EPS -0.28 -0.41 -0.47 46.35 26.02 -244.57 -43.71 -96.56%
EY -353.85 -245.62 -214.25 2.16 3.84 -0.41 -2.29 2788.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.66 1.91 0.47 0.46 0.46 0.52 89.00%

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