[PMCORP] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 77.63%
YoY- -184.27%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 67,720 67,412 78,571 76,377 76,350 86,956 72,924 -4.82%
PBT -900 -588 -3,911 -2,488 -12,780 -11,984 -98 340.32%
Tax 762 812 -470 -377 -388 -1,632 -680 -
NP -138 224 -4,381 -2,865 -13,168 -13,616 -778 -68.53%
-
NP to SH -80 252 -4,469 -2,978 -13,316 -14,388 -1,186 -83.51%
-
Tax Rate - - - - - - - -
Total Cost 67,858 67,188 82,952 79,242 89,518 100,572 73,702 -5.37%
-
Net Worth 172,000 275,310 309,112 329,305 327,446 326,339 316,382 -33.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 172,000 275,310 309,112 329,305 327,446 326,339 316,382 -33.46%
NOSH 400,000 630,000 707,999 698,124 708,297 705,294 697,647 -31.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.20% 0.33% -5.58% -3.75% -17.25% -15.66% -1.07% -
ROE -0.05% 0.09% -1.45% -0.90% -4.07% -4.41% -0.37% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.93 10.70 11.10 10.94 10.78 12.33 10.45 38.06%
EPS -0.02 0.04 -0.63 -0.43 -1.88 -2.04 -0.17 -76.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.437 0.4366 0.4717 0.4623 0.4627 0.4535 -3.49%
Adjusted Per Share Value based on latest NOSH - 713,548
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.66 7.62 8.88 8.64 8.63 9.83 8.24 -4.76%
EPS -0.01 0.03 -0.51 -0.34 -1.51 -1.63 -0.13 -81.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1945 0.3113 0.3495 0.3723 0.3702 0.369 0.3577 -33.45%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.11 0.12 0.12 0.12 0.12 0.14 0.13 -
P/RPS 0.65 1.12 1.08 1.10 1.11 1.14 1.24 -35.06%
P/EPS -550.00 300.00 -19.01 -28.13 -6.38 -6.86 -76.47 273.95%
EY -0.18 0.33 -5.26 -3.56 -15.67 -14.57 -1.31 -73.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.27 0.25 0.26 0.30 0.29 -7.03%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 24/05/11 28/02/11 29/11/10 16/08/10 25/05/10 23/02/10 -
Price 0.09 0.12 0.13 0.13 0.13 0.12 0.13 -
P/RPS 0.53 1.12 1.17 1.19 1.21 0.97 1.24 -43.34%
P/EPS -450.00 300.00 -20.60 -30.47 -6.91 -5.88 -76.47 227.00%
EY -0.22 0.33 -4.86 -3.28 -14.46 -17.00 -1.31 -69.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.30 0.28 0.28 0.26 0.29 -19.40%

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