[PMCAP] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 122.28%
YoY- 110.82%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 15,750 13,937 18,651 15,144 20,686 20,595 56,579 -19.17%
PBT -735 -676 -4,108 -2,661 -3,427 -2,148 13,775 -
Tax 856 -442 -109 -358 -146 -168 -52 -
NP 121 -1,118 -4,217 -3,019 -3,573 -2,316 13,723 -54.51%
-
NP to SH 121 -1,118 -4,217 -3,019 -3,573 -2,316 13,723 -54.51%
-
Tax Rate - - - - - - 0.38% -
Total Cost 15,629 15,055 22,868 18,163 24,259 22,911 42,856 -15.46%
-
Net Worth 41,382 137,274 138,025 143,606 149,010 158,067 151,116 -19.39%
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 41,382 137,274 138,025 143,606 149,010 158,067 151,116 -19.39%
NOSH 1,210,000 798,571 810,961 815,945 812,045 827,142 816,845 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 0.29% -0.81% -3.06% -2.10% -2.40% -1.47% 9.08% -
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 1.30 1.75 2.30 1.86 2.55 2.49 6.93 -24.32%
EPS 0.01 -0.14 -0.52 -0.37 -0.44 -0.28 1.68 -57.39%
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 - 830,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.93 1.71 2.28 1.85 2.53 2.52 6.93 -19.17%
EPS 0.01 -0.14 -0.52 -0.37 -0.44 -0.28 1.68 -57.39%
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 4.23 4.58 3.48 5.39 6.67 4.82 4.33 -0.38%
P/EPS 550.00 -57.14 -15.38 -27.03 -38.64 -42.86 17.86 76.95%
EY 0.18 -1.75 -6.50 -3.70 -2.59 -2.33 5.60 -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 5.76 4.58 4.35 5.93 6.28 4.02 4.19 5.44%
P/EPS 750.00 -57.14 -19.23 -29.73 -36.36 -35.71 17.26 87.39%
EY 0.13 -1.75 -5.20 -3.36 -2.75 -2.80 5.79 -46.85%
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