[PMCORP] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 100.92%
YoY- 124.21%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 395,802 396,072 366,868 353,860 370,604 359,654 326,604 13.62%
PBT 6,958 17,386 26,026 24,820 -323,381 -97,997 -155,678 -
Tax -12,517 -15,417 -18,556 -21,672 -18,450 -12,776 155,678 -
NP -5,559 1,969 7,470 3,148 -341,831 -110,773 0 -
-
NP to SH -5,559 1,969 7,470 3,148 -341,831 -110,773 -168,040 -89.63%
-
Tax Rate 179.89% 88.67% 71.30% 87.32% - - - -
Total Cost 401,361 394,102 359,398 350,712 712,435 470,427 326,604 14.68%
-
Net Worth 1,498,113 1,502,330 1,483,673 1,444,431 1,501,704 1,756,516 1,765,677 -10.34%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 14,824 - - - 22,187 17,262 25,886 -30.96%
Div Payout % 0.00% - - - 0.00% 0.00% 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,498,113 1,502,330 1,483,673 1,444,431 1,501,704 1,756,516 1,765,677 -10.34%
NOSH 741,200 738,499 732,352 715,454 739,573 739,804 739,612 0.14%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -1.40% 0.50% 2.04% 0.89% -92.24% -30.80% 0.00% -
ROE -0.37% 0.13% 0.50% 0.22% -22.76% -6.31% -9.52% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 53.40 53.63 50.09 49.46 50.11 48.61 44.16 13.46%
EPS -0.75 0.27 1.02 0.44 -46.22 -14.97 -22.72 -89.64%
DPS 2.00 0.00 0.00 0.00 3.00 2.33 3.50 -31.06%
NAPS 2.0212 2.0343 2.0259 2.0189 2.0305 2.3743 2.3873 -10.47%
Adjusted Per Share Value based on latest NOSH - 715,454
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 44.75 44.78 41.48 40.01 41.90 40.66 36.93 13.62%
EPS -0.63 0.22 0.84 0.36 -38.65 -12.52 -19.00 -89.61%
DPS 1.68 0.00 0.00 0.00 2.51 1.95 2.93 -30.91%
NAPS 1.6938 1.6985 1.6774 1.6331 1.6978 1.9859 1.9963 -10.34%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.54 0.52 0.48 0.48 0.56 0.57 0.70 -
P/RPS 1.01 0.97 0.96 0.97 1.12 1.17 1.59 -26.04%
P/EPS -72.00 195.00 47.06 109.09 -1.21 -3.81 -3.08 712.88%
EY -1.39 0.51 2.13 0.92 -82.54 -26.27 -32.46 -87.68%
DY 3.70 0.00 0.00 0.00 5.36 4.09 5.00 -18.14%
P/NAPS 0.27 0.26 0.24 0.24 0.28 0.24 0.29 -4.63%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 28/08/03 28/05/03 28/02/03 22/11/02 26/08/02 -
Price 0.55 0.56 0.54 0.49 0.55 0.57 0.68 -
P/RPS 1.03 1.04 1.08 0.99 1.10 1.17 1.54 -23.46%
P/EPS -73.33 210.00 52.94 111.36 -1.19 -3.81 -2.99 739.22%
EY -1.36 0.48 1.89 0.90 -84.04 -26.27 -33.41 -88.09%
DY 3.64 0.00 0.00 0.00 5.45 4.09 5.15 -20.60%
P/NAPS 0.27 0.28 0.27 0.24 0.27 0.24 0.28 -2.38%

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