[PMCAP] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[PMCAP] PAN MALAYSIA CAPITAL BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -8113.76%
YoY- -6647.18%
Quarter Report
Latest QR
Upcoming QR
PMCAP's Result
PMCAP's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 21,618 17,337 23,977 22,737 26,684 25,941 69,023 -17.57%
PBT -18,501 -102,050 -1,634 -3,246 -7,048 -3,386 17,207 -
Tax -3,427 -11,505 -49 -256 272 -1,617 3,838 -
NP -21,928 -113,555 -1,683 -3,502 -6,776 -5,003 21,045 -
-
NP to SH -21,928 -113,555 -1,683 -3,502 -6,776 -5,003 21,045 -
-
Tax Rate - - - - - - -22.30% -
Total Cost 43,546 130,892 25,660 26,239 33,460 30,944 47,978 -1.60%
-
Net Worth 5,798 27,723 141,658 141,197 147,420 152,914 157,549 -42.29%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 5,798 27,723 141,658 141,197 147,420 152,914 157,549 -42.29%
NOSH 816,629 815,403 817,419 805,000 821,282 814,242 812,111 0.09%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -101.43% -654.99% -7.02% -15.40% -25.39% -19.29% 30.49% -
ROE -378.19% -409.60% -1.19% -2.48% -4.60% -3.27% 13.36% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.65 2.13 2.93 2.82 3.25 3.19 8.50 -17.64%
EPS -2.69 -13.93 -0.21 -0.44 -0.83 -0.61 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.034 0.1733 0.1754 0.1795 0.1878 0.194 -42.35%
Adjusted Per Share Value based on latest NOSH - 815,403
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2.65 2.12 2.94 2.78 3.27 3.18 8.45 -17.55%
EPS -2.69 -13.91 -0.21 -0.43 -0.83 -0.61 2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.0339 0.1735 0.1729 0.1805 0.1873 0.1929 -42.29%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.08 0.08 0.09 0.11 0.15 0.09 0.29 -
P/RPS 3.02 3.76 3.07 3.89 4.62 2.82 3.41 -2.00%
P/EPS -2.98 -0.57 -43.71 -25.29 -18.18 -14.65 11.19 -
EY -33.56 -174.08 -2.29 -3.95 -5.50 -6.83 8.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.27 2.35 0.52 0.63 0.84 0.48 1.49 40.06%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 17/02/14 26/02/13 23/02/12 22/02/11 22/02/10 20/02/09 25/02/08 -
Price 0.045 0.065 0.09 0.13 0.14 0.09 0.22 -
P/RPS 1.70 3.06 3.07 4.60 4.31 2.82 2.59 -6.77%
P/EPS -1.68 -0.47 -43.71 -29.88 -16.97 -14.65 8.49 -
EY -59.67 -214.25 -2.29 -3.35 -5.89 -6.83 11.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.34 1.91 0.52 0.74 0.78 0.48 1.13 33.26%

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