[PMCAP] QoQ TTM Result on 31-Dec-2002 [#4]

Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 79.41%
YoY- 76.3%
Quarter Report
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 24,378 17,712 17,279 16,735 16,539 15,211 11,169 68.18%
PBT 836 -7,373 -7,294 -9,932 -49,126 -50,416 -39,006 -
Tax -231 -209 -249 -305 -594 -444 -346 -23.59%
NP 605 -7,582 -7,543 -10,237 -49,720 -50,860 -39,352 -
-
NP to SH 605 -7,582 -7,543 -10,237 -49,720 -50,860 -39,352 -
-
Tax Rate 27.63% - - - - - - -
Total Cost 23,773 25,294 24,822 26,972 66,259 66,071 50,521 -39.47%
-
Net Worth -588,587 -590,774 -588,735 -582,040 -587,352 -586,739 -574,999 1.56%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -588,587 -590,774 -588,735 -582,040 -587,352 -586,739 -574,999 1.56%
NOSH 253,701 252,467 252,676 253,061 253,169 254,000 249,999 0.98%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.48% -42.81% -43.65% -61.17% -300.62% -334.36% -352.33% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.61 7.02 6.84 6.61 6.53 5.99 4.47 66.49%
EPS 0.24 -3.00 -2.99 -4.05 -19.64 -20.02 -15.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.32 -2.34 -2.33 -2.30 -2.32 -2.31 -2.30 0.57%
Adjusted Per Share Value based on latest NOSH - 253,061
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.99 2.17 2.12 2.05 2.03 1.86 1.37 68.17%
EPS 0.07 -0.93 -0.92 -1.25 -6.09 -6.23 -4.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7208 -0.7234 -0.7209 -0.7127 -0.7192 -0.7185 -0.7041 1.57%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.44 0.38 0.30 0.28 0.41 0.48 0.49 -
P/RPS 4.58 5.42 4.39 4.23 6.28 8.02 10.97 -44.10%
P/EPS 184.51 -12.65 -10.05 -6.92 -2.09 -2.40 -3.11 -
EY 0.54 -7.90 -9.95 -14.45 -47.90 -41.72 -32.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 22/08/03 21/05/03 21/02/03 26/11/02 28/08/02 22/05/02 -
Price 0.47 0.47 0.28 0.30 0.33 0.46 0.56 -
P/RPS 4.89 6.70 4.09 4.54 5.05 7.68 12.53 -46.56%
P/EPS 197.09 -15.65 -9.38 -7.42 -1.68 -2.30 -3.56 -
EY 0.51 -6.39 -10.66 -13.48 -59.51 -43.53 -28.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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