[PMHLDG] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[PMHLDG] PAN MALAYSIA HOLDINGS BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -50.96%
YoY- 2282.61%
Quarter Report
Latest QR
Upcoming QR
PMHLDG's Result
PMHLDG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 20,848 18,707 17,728 18,004 19,784 25,905 26,189 -14.11%
PBT -2,852 5,912 9,725 16,064 32,764 -2,759 -3,432 -11.62%
Tax -12 -2 -10 -10 0 -4 0 -
NP -2,864 5,910 9,714 16,054 32,764 -2,763 -3,432 -11.37%
-
NP to SH -2,924 5,908 9,732 16,064 32,756 -2,632 -3,340 -8.49%
-
Tax Rate - 0.03% 0.10% 0.06% 0.00% - - -
Total Cost 23,712 12,797 8,013 1,950 -12,980 28,668 29,621 -13.79%
-
Net Worth 102,157 103,851 105,327 107,124 106,922 97,384 96,084 4.17%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 102,157 103,851 105,327 107,124 106,922 97,384 96,084 4.17%
NOSH 913,750 923,125 923,923 933,953 930,568 907,586 894,642 1.42%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -13.74% 31.59% 54.80% 89.17% 165.61% -10.67% -13.10% -
ROE -2.86% 5.69% 9.24% 15.00% 30.64% -2.70% -3.48% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.28 2.03 1.92 1.93 2.13 2.85 2.93 -15.41%
EPS -0.32 0.64 1.05 1.72 3.52 -0.29 -0.37 -9.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1118 0.1125 0.114 0.1147 0.1149 0.1073 0.1074 2.71%
Adjusted Per Share Value based on latest NOSH - 785,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.24 2.01 1.91 1.94 2.13 2.79 2.82 -14.24%
EPS -0.31 0.64 1.05 1.73 3.53 -0.28 -0.36 -9.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.1118 0.1134 0.1153 0.1151 0.1048 0.1034 4.21%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.08 0.08 0.08 0.10 0.05 0.06 0.09 -
P/RPS 3.51 3.95 4.17 5.19 2.35 2.10 3.07 9.34%
P/EPS -25.00 12.50 7.59 5.81 1.42 -20.69 -24.11 2.44%
EY -4.00 8.00 13.17 17.20 70.40 -4.83 -4.15 -2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.71 0.70 0.87 0.44 0.56 0.84 -9.77%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 22/02/10 20/11/09 19/08/09 20/05/09 20/02/09 19/11/08 -
Price 0.05 0.08 0.08 0.09 0.10 0.06 0.08 -
P/RPS 2.19 3.95 4.17 4.67 4.70 2.10 2.73 -13.67%
P/EPS -15.63 12.50 7.59 5.23 2.84 -20.69 -21.43 -18.98%
EY -6.40 8.00 13.17 19.11 35.20 -4.83 -4.67 23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.71 0.70 0.78 0.87 0.56 0.74 -28.24%

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