[PMCAP] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 84.31%
YoY- 76.7%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 17,337 19,263 21,127 22,354 23,977 26,244 25,039 -21.64%
PBT -102,050 1,799 2,856 -205 -1,634 -4,694 -3,960 763.91%
Tax -11,505 -382 -256 -59 -49 -7 -238 1211.50%
NP -113,555 1,417 2,600 -264 -1,683 -4,701 -4,198 792.14%
-
NP to SH -113,555 1,417 2,600 -264 -1,683 -4,701 -4,198 792.14%
-
Tax Rate - 21.23% 8.96% - - - - -
Total Cost 130,892 17,846 18,527 22,618 25,660 30,945 29,237 170.40%
-
Net Worth 27,723 141,129 147,999 141,804 141,658 136,160 141,325 -66.07%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 27,723 141,129 147,999 141,804 141,658 136,160 141,325 -66.07%
NOSH 815,403 820,999 845,714 807,083 817,419 800,000 822,619 -0.58%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -654.99% 7.36% 12.31% -1.18% -7.02% -17.91% -16.77% -
ROE -409.60% 1.00% 1.76% -0.19% -1.19% -3.45% -2.97% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.13 2.35 2.50 2.77 2.93 3.28 3.04 -21.02%
EPS -13.93 0.17 0.31 -0.03 -0.21 -0.59 -0.51 797.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.1719 0.175 0.1757 0.1733 0.1702 0.1718 -65.87%
Adjusted Per Share Value based on latest NOSH - 807,083
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.12 2.36 2.59 2.74 2.94 3.21 3.07 -21.78%
EPS -13.91 0.17 0.32 -0.03 -0.21 -0.58 -0.51 797.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 0.1728 0.1812 0.1736 0.1735 0.1667 0.1731 -66.10%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.08 0.08 0.08 0.09 0.09 0.08 0.10 -
P/RPS 3.76 3.41 3.20 3.25 3.07 2.44 3.29 9.26%
P/EPS -0.57 46.35 26.02 -275.14 -43.71 -13.61 -19.60 -90.44%
EY -174.08 2.16 3.84 -0.36 -2.29 -7.35 -5.10 941.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 0.47 0.46 0.51 0.52 0.47 0.58 153.07%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 24/08/12 21/05/12 23/02/12 17/11/11 17/08/11 -
Price 0.065 0.08 0.08 0.08 0.09 0.10 0.09 -
P/RPS 3.06 3.41 3.20 2.89 3.07 3.05 2.96 2.22%
P/EPS -0.47 46.35 26.02 -244.57 -43.71 -17.02 -17.64 -90.98%
EY -214.25 2.16 3.84 -0.41 -2.29 -5.88 -5.67 1013.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 0.47 0.46 0.46 0.52 0.59 0.52 137.12%

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