[PMCAP] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 18.15%
YoY- 125.14%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 28,202 31,254 78,588 56,088 43,314 45,648 20,612 5.35%
PBT -4,278 132 20,408 11,358 -42,478 -3,724 -98 87.53%
Tax -116 -108 -48 -644 -144 -110 -202 -8.82%
NP -4,394 24 20,360 10,714 -42,622 -3,834 -300 56.35%
-
NP to SH -4,394 24 20,360 10,714 -42,622 -3,834 -300 56.35%
-
Tax Rate - 81.82% 0.24% 5.67% - - - -
Total Cost 32,596 31,230 58,228 45,374 85,936 49,482 20,912 7.67%
-
Net Worth 150,616 148,992 147,080 129,866 -8,165 -572,577 -584,999 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 150,616 148,992 147,080 129,866 -8,165 -572,577 -584,999 -
NOSH 813,703 767,999 814,400 811,666 816,513 252,236 250,000 21.71%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -15.58% 0.08% 25.91% 19.10% -98.40% -8.40% -1.46% -
ROE -2.92% 0.02% 13.84% 8.25% 0.00% 0.00% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.47 4.07 9.65 6.91 5.30 18.10 8.24 -13.41%
EPS -0.54 0.00 2.50 1.32 -5.22 -1.52 -0.12 28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1851 0.194 0.1806 0.16 -0.01 -2.27 -2.34 -
Adjusted Per Share Value based on latest NOSH - 813,157
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.45 3.83 9.62 6.87 5.30 5.59 2.52 5.36%
EPS -0.54 0.00 2.49 1.31 -5.22 -0.47 -0.04 54.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1844 0.1824 0.1801 0.159 -0.01 -0.7011 -0.7164 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.19 0.16 0.34 0.09 0.12 0.27 0.38 -
P/RPS 5.48 3.93 3.52 1.30 2.26 1.49 4.61 2.92%
P/EPS -35.19 5,120.00 13.60 6.82 -2.30 -17.76 -316.67 -30.63%
EY -2.84 0.02 7.35 14.67 -43.50 -5.63 -0.32 43.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.82 1.88 0.56 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 21/08/08 27/08/07 25/08/06 29/08/05 16/08/04 22/08/03 -
Price 0.17 0.14 0.29 0.12 0.09 0.26 0.47 -
P/RPS 4.90 3.44 3.01 1.74 1.70 1.44 5.70 -2.48%
P/EPS -31.48 4,480.00 11.60 9.09 -1.72 -17.11 -391.67 -34.28%
EY -3.18 0.02 8.62 11.00 -58.00 -5.85 -0.26 51.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.72 1.61 0.75 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