[PMCAP] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 67.65%
YoY- 82.75%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 23,977 26,244 25,039 24,672 22,737 21,142 22,857 3.23%
PBT -1,634 -4,694 -3,960 -911 -3,246 -6,282 -6,964 -61.85%
Tax -49 -7 -238 -222 -256 60 143 -
NP -1,683 -4,701 -4,198 -1,133 -3,502 -6,222 -6,821 -60.56%
-
NP to SH -1,683 -4,701 -4,198 -1,133 -3,502 -6,222 -6,821 -60.56%
-
Tax Rate - - - - - - - -
Total Cost 25,660 30,945 29,237 25,805 26,239 27,364 29,678 -9.21%
-
Net Worth 141,658 136,160 141,325 151,946 141,197 136,751 138,335 1.59%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 141,658 136,160 141,325 151,946 141,197 136,751 138,335 1.59%
NOSH 817,419 800,000 822,619 863,333 805,000 776,999 781,999 2.98%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -7.02% -17.91% -16.77% -4.59% -15.40% -29.43% -29.84% -
ROE -1.19% -3.45% -2.97% -0.75% -2.48% -4.55% -4.93% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.93 3.28 3.04 2.86 2.82 2.72 2.92 0.22%
EPS -0.21 -0.59 -0.51 -0.13 -0.44 -0.80 -0.87 -61.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1733 0.1702 0.1718 0.176 0.1754 0.176 0.1769 -1.35%
Adjusted Per Share Value based on latest NOSH - 863,333
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.94 3.21 3.07 3.02 2.78 2.59 2.80 3.29%
EPS -0.21 -0.58 -0.51 -0.14 -0.43 -0.76 -0.84 -60.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1735 0.1667 0.1731 0.1861 0.1729 0.1675 0.1694 1.60%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.09 0.08 0.10 0.12 0.11 0.10 0.11 -
P/RPS 3.07 2.44 3.29 4.20 3.89 3.68 3.76 -12.61%
P/EPS -43.71 -13.61 -19.60 -91.44 -25.29 -12.49 -12.61 128.52%
EY -2.29 -7.35 -5.10 -1.09 -3.95 -8.01 -7.93 -56.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.58 0.68 0.63 0.57 0.62 -11.03%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 17/11/11 17/08/11 23/05/11 22/02/11 26/11/10 12/08/10 -
Price 0.09 0.10 0.09 0.11 0.13 0.11 0.10 -
P/RPS 3.07 3.05 2.96 3.85 4.60 4.04 3.42 -6.92%
P/EPS -43.71 -17.02 -17.64 -83.82 -29.88 -13.74 -11.46 143.52%
EY -2.29 -5.88 -5.67 -1.19 -3.35 -7.28 -8.72 -58.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.52 0.63 0.74 0.63 0.57 -5.92%

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