[PMCORP] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 101.7%
YoY- -62.34%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 332,638 338,208 329,106 324,048 352,986 343,264 338,132 -1.08%
PBT -7,276 -7,934 1,656 27,200 -1,116,601 9,469 27,440 -
Tax -1,678 -4,790 -5,694 -8,212 28 2,724 8,534 -
NP -8,954 -12,725 -4,038 18,988 -1,116,573 12,193 35,974 -
-
NP to SH -8,973 -12,725 -4,038 18,988 -1,116,573 12,193 35,974 -
-
Tax Rate - - 343.84% 30.19% - -28.77% -31.10% -
Total Cost 341,592 350,933 333,144 305,060 1,469,559 331,070 302,158 8.49%
-
Net Worth 418,113 370,953 390,636 405,541 480,383 1,465,544 1,440,490 -56.06%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 7,953 104 - -
Div Payout % - - - - 0.00% 0.85% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 418,113 370,953 390,636 405,541 480,383 1,465,544 1,440,490 -56.06%
NOSH 774,858 788,760 807,600 818,448 795,336 781,623 765,404 0.81%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -2.69% -3.76% -1.23% 5.86% -316.32% 3.55% 10.64% -
ROE -2.15% -3.43% -1.03% 4.68% -232.43% 0.83% 2.50% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.93 42.88 40.75 39.59 44.38 43.92 44.18 -1.89%
EPS -1.16 -1.61 -0.50 2.32 -140.39 1.56 4.70 -
DPS 0.00 0.00 0.00 0.00 1.00 0.01 0.00 -
NAPS 0.5396 0.4703 0.4837 0.4955 0.604 1.875 1.882 -56.41%
Adjusted Per Share Value based on latest NOSH - 818,448
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.61 38.24 37.21 36.64 39.91 38.81 38.23 -1.08%
EPS -1.01 -1.44 -0.46 2.15 -126.24 1.38 4.07 -
DPS 0.00 0.00 0.00 0.00 0.90 0.01 0.00 -
NAPS 0.4727 0.4194 0.4417 0.4585 0.5431 1.6569 1.6286 -56.06%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.47 0.49 0.44 0.39 0.44 0.60 0.55 -
P/RPS 1.09 1.14 1.08 0.99 0.99 1.37 1.24 -8.21%
P/EPS -40.59 -30.37 -88.00 16.81 -0.31 38.46 11.70 -
EY -2.46 -3.29 -1.14 5.95 -319.07 2.60 8.55 -
DY 0.00 0.00 0.00 0.00 2.27 0.02 0.00 -
P/NAPS 0.87 1.04 0.91 0.79 0.73 0.32 0.29 107.59%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 23/11/05 29/08/05 25/05/05 25/02/05 25/11/04 25/08/04 -
Price 0.43 0.44 0.50 0.46 0.42 0.52 0.56 -
P/RPS 1.00 1.03 1.23 1.16 0.95 1.18 1.27 -14.69%
P/EPS -37.13 -27.27 -100.00 19.83 -0.30 33.33 11.91 -
EY -2.69 -3.67 -1.00 5.04 -334.26 3.00 8.39 -
DY 0.00 0.00 0.00 0.00 2.38 0.03 0.00 -
P/NAPS 0.80 0.94 1.03 0.93 0.70 0.28 0.30 91.95%

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