[PMCORP] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -133.55%
YoY- 96.99%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 76,377 76,350 86,956 72,924 68,754 63,984 71,884 4.12%
PBT -2,488 -12,780 -11,984 -98 5,070 10,948 11,432 -
Tax -377 -388 -1,632 -680 -1,065 -1,156 -1,412 -58.50%
NP -2,865 -13,168 -13,616 -778 4,005 9,792 10,020 -
-
NP to SH -2,978 -13,316 -14,388 -1,186 3,534 9,388 9,404 -
-
Tax Rate - - - - 21.01% 10.56% 12.35% -
Total Cost 79,242 89,518 100,572 73,702 64,749 54,192 61,864 17.92%
-
Net Worth 329,305 327,446 326,339 316,382 329,440 328,793 326,219 0.62%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 329,305 327,446 326,339 316,382 329,440 328,793 326,219 0.62%
NOSH 698,124 708,297 705,294 697,647 716,486 711,212 712,424 -1.34%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -3.75% -17.25% -15.66% -1.07% 5.83% 15.30% 13.94% -
ROE -0.90% -4.07% -4.41% -0.37% 1.07% 2.86% 2.88% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.94 10.78 12.33 10.45 9.60 9.00 10.09 5.53%
EPS -0.43 -1.88 -2.04 -0.17 0.49 1.32 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4717 0.4623 0.4627 0.4535 0.4598 0.4623 0.4579 1.99%
Adjusted Per Share Value based on latest NOSH - 710,555
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.64 8.63 9.83 8.24 7.77 7.23 8.13 4.13%
EPS -0.34 -1.51 -1.63 -0.13 0.40 1.06 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3723 0.3702 0.369 0.3577 0.3725 0.3717 0.3688 0.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.12 0.12 0.14 0.13 0.12 0.14 0.09 -
P/RPS 1.10 1.11 1.14 1.24 1.25 1.56 0.89 15.15%
P/EPS -28.13 -6.38 -6.86 -76.47 24.32 10.61 6.82 -
EY -3.56 -15.67 -14.57 -1.31 4.11 9.43 14.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.30 0.29 0.26 0.30 0.20 16.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 16/08/10 25/05/10 23/02/10 19/11/09 19/08/09 26/05/09 -
Price 0.13 0.13 0.12 0.13 0.14 0.14 0.16 -
P/RPS 1.19 1.21 0.97 1.24 1.46 1.56 1.59 -17.55%
P/EPS -30.47 -6.91 -5.88 -76.47 28.38 10.61 12.12 -
EY -3.28 -14.46 -17.00 -1.31 3.52 9.43 8.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.26 0.29 0.30 0.30 0.35 -13.81%

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