[PMCAP] YoY TTM Result on 30-Sep-2003 [#3]

Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 107.98%
YoY- 101.22%
Quarter Report
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 50,266 41,015 47,389 24,378 16,539 4,745 18,498 18.12%
PBT 1,731 -5,716 4,293 836 -49,126 4,683 102,731 -49.35%
Tax -371 -142 -1,817 -231 -594 9,139 -817 -12.32%
NP 1,360 -5,858 2,476 605 -49,720 13,822 101,914 -51.28%
-
NP to SH 1,360 -5,858 2,476 605 -49,720 9,081 101,914 -51.28%
-
Tax Rate 21.43% - 42.32% 27.63% - -195.15% 0.80% -
Total Cost 48,906 46,873 44,913 23,773 66,259 -9,077 -83,416 -
-
Net Worth 143,199 -16,194 -540,259 -588,587 -587,352 -539,334 -402,942 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 143,199 -16,194 -540,259 -588,587 -587,352 -539,334 -402,942 -
NOSH 895,000 809,710 237,999 253,701 253,169 253,208 253,423 23.39%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.71% -14.28% 5.22% 2.48% -300.62% 291.30% 550.95% -
ROE 0.95% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 5.62 5.07 19.91 9.61 6.53 1.87 7.30 -4.26%
EPS 0.15 -0.72 1.04 0.24 -19.64 3.59 40.21 -60.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 -0.02 -2.27 -2.32 -2.32 -2.13 -1.59 -
Adjusted Per Share Value based on latest NOSH - 253,701
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.16 5.02 5.80 2.99 2.03 0.58 2.27 18.09%
EPS 0.17 -0.72 0.30 0.07 -6.09 1.11 12.48 -51.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1754 -0.0198 -0.6616 -0.7208 -0.7192 -0.6604 -0.4934 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.11 0.10 0.28 0.44 0.41 0.47 0.81 -
P/RPS 1.96 1.97 1.41 4.58 6.28 25.08 11.10 -25.08%
P/EPS 72.39 -13.82 26.91 184.51 -2.09 13.11 2.01 81.67%
EY 1.38 -7.23 3.72 0.54 -47.90 7.63 49.65 -44.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 24/11/05 30/11/04 18/11/03 26/11/02 13/11/01 14/11/00 -
Price 0.13 0.11 0.24 0.47 0.33 0.49 0.82 -
P/RPS 2.31 2.17 1.21 4.89 5.05 26.15 11.23 -23.15%
P/EPS 85.55 -15.20 23.07 197.09 -1.68 13.66 2.04 86.34%
EY 1.17 -6.58 4.33 0.51 -59.51 7.32 49.04 -46.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.00 0.00 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