[PMCAP] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -155.42%
YoY- 73.49%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 21,000 18,582 24,868 20,192 27,581 27,460 75,438 -19.17%
PBT -980 -901 -5,477 -3,548 -4,569 -2,864 18,366 -
Tax 1,141 -589 -145 -477 -194 -224 -69 -
NP 161 -1,490 -5,622 -4,025 -4,764 -3,088 18,297 -54.53%
-
NP to SH 161 -1,490 -5,622 -4,025 -4,764 -3,088 18,297 -54.53%
-
Tax Rate - - - - - - 0.38% -
Total Cost 20,838 20,073 30,490 24,217 32,345 30,548 57,141 -15.46%
-
Net Worth 41,381 137,274 138,025 143,606 149,010 158,067 151,116 -19.40%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 41,381 137,274 138,025 143,606 149,010 158,067 151,116 -19.40%
NOSH 1,209,997 798,571 810,961 815,945 812,045 827,142 816,845 6.76%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.77% -8.02% -22.61% -19.94% -17.27% -11.25% 24.25% -
ROE 0.39% -1.09% -4.07% -2.80% -3.20% -1.95% 12.11% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.74 2.33 3.07 2.47 3.40 3.32 9.24 -24.27%
EPS 0.01 -0.19 -0.69 -0.49 -0.59 -0.37 2.24 -59.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.1719 0.1702 0.176 0.1835 0.1911 0.185 -24.50%
Adjusted Per Share Value based on latest NOSH - 820,999
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 2.57 2.28 3.05 2.47 3.38 3.36 9.24 -19.19%
EPS 0.02 -0.18 -0.69 -0.49 -0.58 -0.38 2.24 -54.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0507 0.1681 0.169 0.1759 0.1825 0.1936 0.185 -19.38%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.055 0.08 0.08 0.10 0.17 0.12 0.30 -
P/RPS 3.17 3.44 2.61 4.04 5.01 3.61 3.25 -0.41%
P/EPS 412.50 -42.86 -11.54 -20.27 -28.98 -32.14 13.39 76.96%
EY 0.24 -2.33 -8.67 -4.93 -3.45 -3.11 7.47 -43.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 0.47 0.47 0.57 0.93 0.63 1.62 -0.10%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/11/13 26/11/12 17/11/11 26/11/10 20/11/09 19/11/08 20/11/07 -
Price 0.075 0.08 0.10 0.11 0.16 0.10 0.29 -
P/RPS 4.32 3.44 3.26 4.45 4.71 3.01 3.14 5.45%
P/EPS 562.50 -42.86 -14.42 -22.30 -27.27 -26.79 12.95 87.38%
EY 0.18 -2.33 -6.93 -4.48 -3.67 -3.73 7.72 -46.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 0.47 0.59 0.63 0.87 0.52 1.57 5.69%

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