[PMCAP] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 46.6%
YoY- -18408.33%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 19,452 25,152 20,548 28,202 31,254 78,588 56,088 -16.16%
PBT 3,442 -5,536 -4,110 -4,278 132 20,408 11,358 -18.02%
Tax -752 -338 -374 -116 -108 -48 -644 2.61%
NP 2,690 -5,874 -4,484 -4,394 24 20,360 10,714 -20.55%
-
NP to SH 2,690 -5,874 -4,484 -4,394 24 20,360 10,714 -20.55%
-
Tax Rate 21.85% - - - 81.82% 0.24% 5.67% -
Total Cost 16,762 31,026 25,032 32,596 31,230 58,228 45,374 -15.28%
-
Net Worth 148,093 140,160 146,892 150,616 148,992 147,080 129,866 2.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 148,093 140,160 146,892 150,616 148,992 147,080 129,866 2.21%
NOSH 846,250 815,833 830,370 813,703 767,999 814,400 811,666 0.69%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.83% -23.35% -21.82% -15.58% 0.08% 25.91% 19.10% -
ROE 1.82% -4.19% -3.05% -2.92% 0.02% 13.84% 8.25% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.30 3.08 2.47 3.47 4.07 9.65 6.91 -16.73%
EPS 0.32 -0.72 -0.54 -0.54 0.00 2.50 1.32 -21.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.1718 0.1769 0.1851 0.194 0.1806 0.16 1.50%
Adjusted Per Share Value based on latest NOSH - 700,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.38 3.08 2.52 3.45 3.83 9.62 6.87 -16.18%
EPS 0.33 -0.72 -0.55 -0.54 0.00 2.49 1.31 -20.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1813 0.1716 0.1799 0.1844 0.1824 0.1801 0.159 2.20%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.08 0.10 0.11 0.19 0.16 0.34 0.09 -
P/RPS 3.48 3.24 4.45 5.48 3.93 3.52 1.30 17.81%
P/EPS 25.17 -13.89 -20.37 -35.19 5,120.00 13.60 6.82 24.28%
EY 3.97 -7.20 -4.91 -2.84 0.02 7.35 14.67 -19.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.62 1.03 0.82 1.88 0.56 -3.22%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 17/08/11 12/08/10 19/08/09 21/08/08 27/08/07 25/08/06 -
Price 0.08 0.09 0.10 0.17 0.14 0.29 0.12 -
P/RPS 3.48 2.92 4.04 4.90 3.44 3.01 1.74 12.23%
P/EPS 25.17 -12.50 -18.52 -31.48 4,480.00 11.60 9.09 18.48%
EY 3.97 -8.00 -5.40 -3.18 0.02 8.62 11.00 -15.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.57 0.92 0.72 1.61 0.75 -7.81%

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