[PMCORP] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -212.03%
YoY- -306.84%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 118,556 236,551 235,449 229,628 239,572 332,638 338,208 -50.31%
PBT 748 -66,351 -30,222 -14,502 19,404 -7,276 -7,934 -
Tax -22,856 -1,718 -2,329 -2,586 -4,244 -1,678 -4,790 183.69%
NP -22,108 -68,069 -32,552 -17,088 15,160 -8,954 -12,725 44.56%
-
NP to SH -23,096 -68,178 -32,249 -16,428 14,664 -8,973 -12,725 48.84%
-
Tax Rate 3,055.61% - - - 21.87% - - -
Total Cost 140,664 304,620 268,001 246,716 224,412 341,592 350,933 -45.66%
-
Net Worth 329,117 337,621 382,054 396,343 408,076 418,113 370,953 -7.67%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 329,117 337,621 382,054 396,343 408,076 418,113 370,953 -7.67%
NOSH 712,839 715,148 715,591 714,260 718,823 774,858 788,760 -6.53%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -18.65% -28.78% -13.83% -7.44% 6.33% -2.69% -3.76% -
ROE -7.02% -20.19% -8.44% -4.14% 3.59% -2.15% -3.43% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 16.63 33.08 32.90 32.15 33.33 42.93 42.88 -46.84%
EPS -3.24 -9.54 -4.51 -2.30 2.04 -1.16 -1.61 59.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4617 0.4721 0.5339 0.5549 0.5677 0.5396 0.4703 -1.22%
Adjusted Per Share Value based on latest NOSH - 715,662
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 13.48 26.89 26.76 26.10 27.23 37.81 38.45 -50.31%
EPS -2.63 -7.75 -3.67 -1.87 1.67 -1.02 -1.45 48.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3741 0.3838 0.4343 0.4505 0.4639 0.4753 0.4217 -7.68%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.28 0.25 0.29 0.34 0.43 0.47 0.49 -
P/RPS 1.68 0.76 0.88 1.06 1.29 1.09 1.14 29.53%
P/EPS -8.64 -2.62 -6.43 -14.78 21.08 -40.59 -30.37 -56.77%
EY -11.57 -38.13 -15.54 -6.76 4.74 -2.46 -3.29 131.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.53 0.54 0.61 0.76 0.87 1.04 -29.95%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 22/11/06 25/08/06 30/05/06 28/02/06 23/11/05 -
Price 0.22 0.27 0.27 0.29 0.38 0.43 0.44 -
P/RPS 1.32 0.82 0.82 0.90 1.14 1.00 1.03 18.00%
P/EPS -6.79 -2.83 -5.99 -12.61 18.63 -37.13 -27.27 -60.45%
EY -14.73 -35.31 -16.69 -7.93 5.37 -2.69 -3.67 152.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.51 0.52 0.67 0.80 0.94 -36.13%

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