[PMCAP] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 36.3%
YoY- 110.54%
Quarter Report
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 10,434 6,011 18,014 15,312 7,864 9,521 5,302 11.93%
PBT -106 -357 4,039 3,376 -29,292 -3,037 -1,892 -38.11%
Tax -34 -15 -13 -286 -37 -27 -52 -6.83%
NP -140 -372 4,026 3,090 -29,329 -3,064 -1,944 -35.47%
-
NP to SH -140 -372 4,026 3,090 -29,329 -3,064 -1,944 -35.47%
-
Tax Rate - - 0.32% 8.47% - - - -
Total Cost 10,574 6,383 13,988 12,222 37,193 12,585 7,246 6.49%
-
Net Worth 129,570 144,336 148,386 130,105 -8,146 -574,816 -590,774 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 129,570 144,336 148,386 130,105 -8,146 -574,816 -590,774 -
NOSH 700,000 743,999 821,632 813,157 814,694 253,223 252,467 18.50%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -1.34% -6.19% 22.35% 20.18% -372.95% -32.18% -36.67% -
ROE -0.11% -0.26% 2.71% 2.38% 0.00% 0.00% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.49 0.81 2.19 1.88 0.97 3.76 2.10 -5.55%
EPS -0.02 -0.05 0.49 0.38 -3.60 -1.21 -0.77 -45.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1851 0.194 0.1806 0.16 -0.01 -2.27 -2.34 -
Adjusted Per Share Value based on latest NOSH - 813,157
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.28 0.74 2.21 1.88 0.96 1.17 0.65 11.94%
EPS -0.02 -0.05 0.49 0.38 -3.59 -0.38 -0.24 -33.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1587 0.1767 0.1817 0.1593 -0.01 -0.7039 -0.7234 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.19 0.16 0.34 0.09 0.12 0.27 0.38 -
P/RPS 12.75 19.80 15.51 4.78 12.43 7.18 18.09 -5.65%
P/EPS -950.00 -320.00 69.39 23.68 -3.33 -22.31 -49.35 63.63%
EY -0.11 -0.31 1.44 4.22 -30.00 -4.48 -2.03 -38.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.82 1.88 0.56 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 21/08/08 27/08/07 25/08/06 29/08/05 16/08/04 22/08/03 -
Price 0.17 0.14 0.29 0.12 0.09 0.26 0.47 -
P/RPS 11.41 17.33 13.23 6.37 9.32 6.92 22.38 -10.61%
P/EPS -850.00 -280.00 59.18 31.58 -2.50 -21.49 -61.04 55.04%
EY -0.12 -0.36 1.69 3.17 -40.00 -4.65 -1.64 -35.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.72 1.61 0.75 0.00 0.00 0.00 -

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