[PMCAP] YoY Annualized Quarter 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- 560.37%
YoY- 273.94%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 10,632 23,652 30,144 22,404 14,668 38,464 85,120 -29.27%
PBT -2,568 7,976 2,260 -7,080 -8,132 1,692 24,660 -
Tax -184 -228 -188 -324 -96 -156 -44 26.90%
NP -2,752 7,748 2,072 -7,404 -8,228 1,536 24,616 -
-
NP to SH -2,752 7,748 2,072 -7,404 -8,228 1,536 24,616 -
-
Tax Rate - 2.86% 8.32% - - 9.22% 0.18% -
Total Cost 13,384 15,904 28,072 29,808 22,896 36,928 60,504 -22.21%
-
Net Worth 28,552 141,804 151,946 142,768 152,464 149,299 147,696 -23.94%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 28,552 141,804 151,946 142,768 152,464 149,299 147,696 -23.94%
NOSH 860,000 807,083 863,333 804,782 822,800 767,999 820,533 0.78%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -25.88% 32.76% 6.87% -33.05% -56.09% 3.99% 28.92% -
ROE -9.64% 5.46% 1.36% -5.19% -5.40% 1.03% 16.67% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.24 2.93 3.49 2.78 1.78 5.01 10.37 -29.78%
EPS -0.32 0.96 0.24 -0.92 -1.00 0.20 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0332 0.1757 0.176 0.1774 0.1853 0.1944 0.18 -24.53%
Adjusted Per Share Value based on latest NOSH - 807,083
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.30 2.90 3.69 2.74 1.80 4.71 10.42 -29.28%
EPS -0.34 0.95 0.25 -0.91 -1.01 0.19 3.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.035 0.1736 0.1861 0.1748 0.1867 0.1828 0.1809 -23.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.04 0.09 0.12 0.14 0.09 0.21 0.40 -
P/RPS 3.24 3.07 3.44 5.03 5.05 4.19 3.86 -2.87%
P/EPS -12.50 9.38 50.00 -15.22 -9.00 105.00 13.33 -
EY -8.00 10.67 2.00 -6.57 -11.11 0.95 7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.51 0.68 0.79 0.49 1.08 2.22 -9.73%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 13/05/13 21/05/12 23/05/11 21/05/10 20/05/09 26/05/08 28/05/07 -
Price 0.055 0.08 0.11 0.11 0.19 0.19 0.29 -
P/RPS 4.45 2.73 3.15 3.95 10.66 3.79 2.80 8.01%
P/EPS -17.19 8.33 45.83 -11.96 -19.00 95.00 9.67 -
EY -5.82 12.00 2.18 -8.36 -5.26 1.05 10.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 0.46 0.63 0.62 1.03 0.98 1.61 0.51%

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