[PMCAP] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -48.79%
YoY- -148.73%
Quarter Report
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 26,684 26,032 24,415 19,992 25,941 33,039 45,356 -29.72%
PBT -7,048 -4,665 -5,591 -5,842 -3,386 1,284 7,069 -
Tax 272 -1,595 -1,621 -1,602 -1,617 3,722 3,808 -82.70%
NP -6,776 -6,260 -7,212 -7,444 -5,003 5,006 10,877 -
-
NP to SH -6,776 -6,260 -7,212 -7,444 -5,003 5,006 10,877 -
-
Tax Rate - - - - - -289.88% -53.87% -
Total Cost 33,460 32,292 31,627 27,436 30,944 28,033 34,479 -1.97%
-
Net Worth 147,420 148,527 129,570 152,464 152,914 153,407 144,336 1.41%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 147,420 148,527 129,570 152,464 152,914 153,407 144,336 1.41%
NOSH 821,282 809,411 700,000 822,800 814,242 802,758 743,999 6.79%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -25.39% -24.05% -29.54% -37.23% -19.29% 15.15% 23.98% -
ROE -4.60% -4.21% -5.57% -4.88% -3.27% 3.26% 7.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.25 3.22 3.49 2.43 3.19 4.12 6.10 -34.20%
EPS -0.83 -0.77 -1.03 -0.90 -0.61 0.62 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1795 0.1835 0.1851 0.1853 0.1878 0.1911 0.194 -5.03%
Adjusted Per Share Value based on latest NOSH - 822,800
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.27 3.19 2.99 2.45 3.18 4.05 5.55 -29.65%
EPS -0.83 -0.77 -0.88 -0.91 -0.61 0.61 1.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1805 0.1819 0.1587 0.1867 0.1873 0.1879 0.1767 1.42%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.15 0.17 0.19 0.09 0.09 0.12 0.16 -
P/RPS 4.62 5.29 5.45 3.70 2.82 2.92 2.62 45.80%
P/EPS -18.18 -21.98 -18.44 -9.95 -14.65 19.24 10.94 -
EY -5.50 -4.55 -5.42 -10.05 -6.83 5.20 9.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.93 1.03 0.49 0.48 0.63 0.82 1.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/02/10 20/11/09 19/08/09 20/05/09 20/02/09 19/11/08 21/08/08 -
Price 0.14 0.16 0.17 0.19 0.09 0.10 0.14 -
P/RPS 4.31 4.97 4.87 7.82 2.82 2.43 2.30 51.82%
P/EPS -16.97 -20.69 -16.50 -21.00 -14.65 16.04 9.58 -
EY -5.89 -4.83 -6.06 -4.76 -6.83 6.24 10.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 0.92 1.03 0.48 0.52 0.72 5.46%

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