[PMCAP] YoY Quarter Result on 30-Jun-2013 [#2]

Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 121.08%
YoY- 124.49%
Quarter Report
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 7,094 3,813 5,040 4,673 10,434 6,011 18,014 -14.37%
PBT 192 -273 -3,334 -285 -106 -357 4,039 -39.78%
Tax -47 -319 -122 -106 -34 -15 -13 23.86%
NP 145 -592 -3,456 -391 -140 -372 4,026 -42.50%
-
NP to SH 145 -592 -3,456 -391 -140 -372 4,026 -42.50%
-
Tax Rate 24.48% - - - - - 0.32% -
Total Cost 6,949 4,405 8,496 5,064 10,574 6,383 13,988 -10.99%
-
Net Worth 24,214 147,999 141,325 138,335 129,570 144,336 148,386 -26.05%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 24,214 147,999 141,325 138,335 129,570 144,336 148,386 -26.05%
NOSH 725,000 845,714 822,619 781,999 700,000 743,999 821,632 -2.06%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.04% -15.53% -68.57% -8.37% -1.34% -6.19% 22.35% -
ROE 0.60% -0.40% -2.45% -0.28% -0.11% -0.26% 2.71% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.98 0.45 0.61 0.60 1.49 0.81 2.19 -12.53%
EPS 0.02 -0.07 -0.42 -0.05 -0.02 -0.05 0.49 -41.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0334 0.175 0.1718 0.1769 0.1851 0.194 0.1806 -24.49%
Adjusted Per Share Value based on latest NOSH - 725,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.87 0.47 0.62 0.57 1.28 0.74 2.21 -14.37%
EPS 0.02 -0.07 -0.42 -0.05 -0.02 -0.05 0.49 -41.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0297 0.1812 0.1731 0.1694 0.1587 0.1767 0.1817 -26.03%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.05 0.08 0.10 0.11 0.19 0.16 0.34 -
P/RPS 5.11 17.74 16.32 18.41 12.75 19.80 15.51 -16.87%
P/EPS 250.00 -114.29 -23.80 -220.00 -950.00 -320.00 69.39 23.79%
EY 0.40 -0.88 -4.20 -0.45 -0.11 -0.31 1.44 -19.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.46 0.58 0.62 1.03 0.82 1.88 -3.69%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 24/08/12 17/08/11 12/08/10 19/08/09 21/08/08 27/08/07 -
Price 0.045 0.08 0.09 0.10 0.17 0.14 0.29 -
P/RPS 4.60 17.74 14.69 16.73 11.41 17.33 13.23 -16.13%
P/EPS 225.00 -114.29 -21.42 -200.00 -850.00 -280.00 59.18 24.90%
EY 0.44 -0.88 -4.67 -0.50 -0.12 -0.36 1.69 -20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.46 0.52 0.57 0.92 0.72 1.61 -2.89%

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