[PMCAP] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 13.2%
YoY- -225.05%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 19,263 26,244 21,142 26,032 33,039 68,853 50,266 -14.76%
PBT 1,799 -4,694 -6,282 -4,665 1,284 19,890 1,731 0.64%
Tax -382 -7 60 -1,595 3,722 1,281 -371 0.48%
NP 1,417 -4,701 -6,222 -6,260 5,006 21,171 1,360 0.68%
-
NP to SH 1,417 -4,701 -6,222 -6,260 5,006 21,171 1,360 0.68%
-
Tax Rate 21.23% - - - -289.88% -6.44% 21.43% -
Total Cost 17,846 30,945 27,364 32,292 28,033 47,682 48,906 -15.45%
-
Net Worth 141,129 136,160 136,751 148,527 153,407 152,431 143,199 -0.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 141,129 136,160 136,751 148,527 153,407 152,431 143,199 -0.24%
NOSH 820,999 800,000 776,999 809,411 802,758 823,953 895,000 -1.42%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.36% -17.91% -29.43% -24.05% 15.15% 30.75% 2.71% -
ROE 1.00% -3.45% -4.55% -4.21% 3.26% 13.89% 0.95% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.35 3.28 2.72 3.22 4.12 8.36 5.62 -13.51%
EPS 0.17 -0.59 -0.80 -0.77 0.62 2.57 0.15 2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1719 0.1702 0.176 0.1835 0.1911 0.185 0.16 1.20%
Adjusted Per Share Value based on latest NOSH - 809,411
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.36 3.21 2.59 3.19 4.05 8.43 6.16 -14.76%
EPS 0.17 -0.58 -0.76 -0.77 0.61 2.59 0.17 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1728 0.1667 0.1675 0.1819 0.1879 0.1867 0.1754 -0.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.08 0.08 0.10 0.17 0.12 0.30 0.11 -
P/RPS 3.41 2.44 3.68 5.29 2.92 3.59 1.96 9.65%
P/EPS 46.35 -13.61 -12.49 -21.98 19.24 11.68 72.39 -7.15%
EY 2.16 -7.35 -8.01 -4.55 5.20 8.56 1.38 7.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.57 0.93 0.63 1.62 0.69 -6.19%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 17/11/11 26/11/10 20/11/09 19/11/08 20/11/07 21/11/06 -
Price 0.08 0.10 0.11 0.16 0.10 0.29 0.13 -
P/RPS 3.41 3.05 4.04 4.97 2.43 3.47 2.31 6.70%
P/EPS 46.35 -17.02 -13.74 -20.69 16.04 11.29 85.55 -9.70%
EY 2.16 -5.88 -7.28 -4.83 6.24 8.86 1.17 10.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.63 0.87 0.52 1.57 0.81 -8.66%

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