[PMCAP] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -42.23%
YoY- -35.44%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 17,337 23,977 22,737 26,684 25,941 69,023 52,680 -16.89%
PBT -102,050 -1,634 -3,246 -7,048 -3,386 17,207 11,450 -
Tax -11,505 -49 -256 272 -1,617 3,838 997 -
NP -113,555 -1,683 -3,502 -6,776 -5,003 21,045 12,447 -
-
NP to SH -113,555 -1,683 -3,502 -6,776 -5,003 21,045 12,447 -
-
Tax Rate - - - - - -22.30% -8.71% -
Total Cost 130,892 25,660 26,239 33,460 30,944 47,978 40,233 21.70%
-
Net Worth 27,717 138,887 142,849 146,541 154,026 158,147 137,204 -23.38%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 27,717 138,887 142,849 146,541 154,026 158,147 137,204 -23.38%
NOSH 815,233 801,428 814,418 816,385 820,163 815,193 815,723 -0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -654.99% -7.02% -15.40% -25.39% -19.29% 30.49% 23.63% -
ROE -409.68% -1.21% -2.45% -4.62% -3.25% 13.31% 9.07% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.13 2.99 2.79 3.27 3.16 8.47 6.46 -16.86%
EPS -13.93 -0.21 -0.43 -0.83 -0.61 2.58 1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.1733 0.1754 0.1795 0.1878 0.194 0.1682 -23.37%
Adjusted Per Share Value based on latest NOSH - 821,282
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 2.12 2.94 2.78 3.27 3.18 8.45 6.45 -16.91%
EPS -13.91 -0.21 -0.43 -0.83 -0.61 2.58 1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0339 0.1701 0.1749 0.1794 0.1886 0.1937 0.168 -23.39%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.08 0.09 0.11 0.15 0.09 0.29 0.14 -
P/RPS 3.76 3.01 3.94 4.59 2.85 3.43 2.17 9.58%
P/EPS -0.57 -42.86 -25.58 -18.07 -14.75 11.23 9.18 -
EY -174.11 -2.33 -3.91 -5.53 -6.78 8.90 10.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 0.52 0.63 0.84 0.48 1.49 0.83 18.92%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 22/02/11 22/02/10 20/02/09 25/02/08 26/02/07 -
Price 0.065 0.09 0.13 0.14 0.09 0.22 0.49 -
P/RPS 3.06 3.01 4.66 4.28 2.85 2.60 7.59 -14.03%
P/EPS -0.47 -42.86 -30.23 -16.87 -14.75 8.52 32.11 -
EY -214.29 -2.33 -3.31 -5.93 -6.78 11.73 3.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 0.52 0.74 0.78 0.48 1.13 2.91 -6.77%

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