[PMCORP] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -111.41%
YoY- -659.81%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 121,700 113,286 118,556 236,551 235,449 229,628 239,572 -36.30%
PBT 865 1,956 748 -66,351 -30,222 -14,502 19,404 -87.40%
Tax 10,701 17,000 -22,856 -1,718 -2,329 -2,586 -4,244 -
NP 11,566 18,956 -22,108 -68,069 -32,552 -17,088 15,160 -16.49%
-
NP to SH 10,766 18,046 -23,096 -68,178 -32,249 -16,428 14,664 -18.60%
-
Tax Rate -1,237.11% -869.12% 3,055.61% - - - 21.87% -
Total Cost 110,133 94,330 140,664 304,620 268,001 246,716 224,412 -37.75%
-
Net Worth 342,508 341,656 329,117 337,621 382,054 396,343 408,076 -11.01%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 342,508 341,656 329,117 337,621 382,054 396,343 408,076 -11.01%
NOSH 714,601 716,111 712,839 715,148 715,591 714,260 718,823 -0.39%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.50% 16.73% -18.65% -28.78% -13.83% -7.44% 6.33% -
ROE 3.14% 5.28% -7.02% -20.19% -8.44% -4.14% 3.59% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.03 15.82 16.63 33.08 32.90 32.15 33.33 -36.06%
EPS 1.51 2.52 -3.24 -9.54 -4.51 -2.30 2.04 -18.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4793 0.4771 0.4617 0.4721 0.5339 0.5549 0.5677 -10.66%
Adjusted Per Share Value based on latest NOSH - 712,822
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.76 12.81 13.40 26.74 26.62 25.96 27.09 -36.31%
EPS 1.22 2.04 -2.61 -7.71 -3.65 -1.86 1.66 -18.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3872 0.3863 0.3721 0.3817 0.432 0.4481 0.4614 -11.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.25 0.25 0.28 0.25 0.29 0.34 0.43 -
P/RPS 1.47 1.58 1.68 0.76 0.88 1.06 1.29 9.08%
P/EPS 16.59 9.92 -8.64 -2.62 -6.43 -14.78 21.08 -14.74%
EY 6.03 10.08 -11.57 -38.13 -15.54 -6.76 4.74 17.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.61 0.53 0.54 0.61 0.76 -22.33%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 28/08/07 28/05/07 28/02/07 22/11/06 25/08/06 30/05/06 -
Price 0.25 0.23 0.22 0.27 0.27 0.29 0.38 -
P/RPS 1.47 1.45 1.32 0.82 0.82 0.90 1.14 18.45%
P/EPS 16.59 9.13 -6.79 -2.83 -5.99 -12.61 18.63 -7.43%
EY 6.03 10.96 -14.73 -35.31 -16.69 -7.93 5.37 8.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.48 0.57 0.51 0.52 0.67 -15.53%

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