[PMCORP] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock

[PMCORP] PAN MALAYSIA CORPORATION BHD

Announcement Date

28-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 66.12%

YoY- -257.5%

Quarter Report

PMCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	129,866	121,700	113,286	118,556	236,551	235,449	229,628	-31.54%
YoY %	6.71%	7.43%	-4.45%	-49.88%	0.47%	2.53%	-	-
Horiz. %	56.55%	53.00%	49.33%	51.63%	103.01%	102.53%	100.00%	-
PBT	17,461	865	1,956	748	-66,351	-30,222	-14,502	-
YoY %	1,918.61%	-55.78%	161.50%	101.13%	-119.55%	-108.40%	-	-
Horiz. %	-120.40%	-5.96%	-13.49%	-5.16%	457.53%	208.40%	100.00%	-
Tax	7,591	10,701	17,000	-22,856	-1,718	-2,329	-2,586	-
YoY %	-29.06%	-37.05%	174.38%	-1,230.38%	26.23%	9.94%	-	-
Horiz. %	-293.54%	-413.81%	-657.39%	883.84%	66.43%	90.06%	100.00%	-
NP	25,052	11,566	18,956	-22,108	-68,069	-32,552	-17,088	-
YoY %	116.60%	-38.99%	185.74%	67.52%	-109.11%	-90.50%	-	-
Horiz. %	-146.61%	-67.68%	-110.93%	129.38%	398.34%	190.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,300	10,766	18,046	-23,096	-68,178	-32,249	-16,428	-
YoY %	125.71%	-40.34%	178.13%	66.12%	-111.41%	-96.31%	-	-
Horiz. %	-147.92%	-65.53%	-109.85%	140.59%	415.01%	196.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-43.47%	-1,237.11%	-869.12%	3,055.61%	-	-	-	-
YoY %	96.49%	-42.34%	-128.44%	0.00%	-	-	-	-
Horiz. %	-1.42%	-40.49%	-28.44%	100.00%	-	-	-	-
Total Cost	104,814	110,133	94,330	140,664	304,620	268,001	246,716	-43.39%
YoY %	-4.83%	16.75%	-32.94%	-53.82%	13.66%	8.63%	-	-
Horiz. %	42.48%	44.64%	38.23%	57.01%	123.47%	108.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	357,516	342,508	341,656	329,117	337,621	382,054	396,343	-6.62%
YoY %	4.38%	0.25%	3.81%	-2.52%	-11.63%	-3.61%	-	-
Horiz. %	90.20%	86.42%	86.20%	83.04%	85.18%	96.39%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	357,516	342,508	341,656	329,117	337,621	382,054	396,343	-6.62%
YoY %	4.38%	0.25%	3.81%	-2.52%	-11.63%	-3.61%	-	-
Horiz. %	90.20%	86.42%	86.20%	83.04%	85.18%	96.39%	100.00%	-
NOSH	712,609	714,601	716,111	712,839	715,148	715,591	714,260	-0.15%
YoY %	-0.28%	-0.21%	0.46%	-0.32%	-0.06%	0.19%	-	-
Horiz. %	99.77%	100.05%	100.26%	99.80%	100.12%	100.19%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	19.29%	9.50%	16.73%	-18.65%	-28.78%	-13.83%	-7.44%	-
YoY %	103.05%	-43.22%	189.71%	35.20%	-108.10%	-85.89%	-	-
Horiz. %	-259.27%	-127.69%	-224.87%	250.67%	386.83%	185.89%	100.00%	-
ROE	6.80%	3.14%	5.28%	-7.02%	-20.19%	-8.44%	-4.14%	-
YoY %	116.56%	-40.53%	175.21%	65.23%	-139.22%	-103.86%	-	-
Horiz. %	-164.25%	-75.85%	-127.54%	169.57%	487.68%	203.86%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	18.22	17.03	15.82	16.63	33.08	32.90	32.15	-31.44%
YoY %	6.99%	7.65%	-4.87%	-49.73%	0.55%	2.33%	-	-
Horiz. %	56.67%	52.97%	49.21%	51.73%	102.89%	102.33%	100.00%	-
EPS	3.41	1.51	2.52	-3.24	-9.54	-4.51	-2.30	-
YoY %	125.83%	-40.08%	177.78%	66.04%	-111.53%	-96.09%	-	-
Horiz. %	-148.26%	-65.65%	-109.57%	140.87%	414.78%	196.09%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5017	0.4793	0.4771	0.4617	0.4721	0.5339	0.5549	-6.48%
YoY %	4.67%	0.46%	3.34%	-2.20%	-11.58%	-3.78%	-	-
Horiz. %	90.41%	86.38%	85.98%	83.20%	85.08%	96.22%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 712,839
RPS	14.68	13.76	12.81	13.40	26.74	26.62	25.96	-31.54%
YoY %	6.69%	7.42%	-4.40%	-49.89%	0.45%	2.54%	-	-
Horiz. %	56.55%	53.00%	49.35%	51.62%	103.00%	102.54%	100.00%	-
EPS	2.75	1.22	2.04	-2.61	-7.71	-3.65	-1.86	-
YoY %	125.41%	-40.20%	178.16%	66.15%	-111.23%	-96.24%	-	-
Horiz. %	-147.85%	-65.59%	-109.68%	140.32%	414.52%	196.24%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4042	0.3872	0.3863	0.3721	0.3817	0.432	0.4481	-6.62%
YoY %	4.39%	0.23%	3.82%	-2.52%	-11.64%	-3.59%	-	-
Horiz. %	90.20%	86.41%	86.21%	83.04%	85.18%	96.41%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.23	0.25	0.25	0.28	0.25	0.29	0.34	-
P/RPS	1.26	1.47	1.58	1.68	0.76	0.88	1.06	12.17%
YoY %	-14.29%	-6.96%	-5.95%	121.05%	-13.64%	-16.98%	-	-
Horiz. %	118.87%	138.68%	149.06%	158.49%	71.70%	83.02%	100.00%	-
P/EPS	6.74	16.59	9.92	-8.64	-2.62	-6.43	-14.78	-
YoY %	-59.37%	67.24%	214.81%	-229.77%	59.25%	56.50%	-	-
Horiz. %	-45.60%	-112.25%	-67.12%	58.46%	17.73%	43.50%	100.00%	-
EY	14.83	6.03	10.08	-11.57	-38.13	-15.54	-6.76	-
YoY %	145.94%	-40.18%	187.12%	69.66%	-145.37%	-129.88%	-	-
Horiz. %	-219.38%	-89.20%	-149.11%	171.15%	564.05%	229.88%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.46	0.52	0.52	0.61	0.53	0.54	0.61	-17.10%
YoY %	-11.54%	0.00%	-14.75%	15.09%	-1.85%	-11.48%	-	-
Horiz. %	75.41%	85.25%	85.25%	100.00%	86.89%	88.52%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/02/08	21/11/07	28/08/07	28/05/07	28/02/07	22/11/06	25/08/06	-
Price	0.19	0.25	0.23	0.22	0.27	0.27	0.29	-
P/RPS	1.04	1.47	1.45	1.32	0.82	0.82	0.90	10.08%
YoY %	-29.25%	1.38%	9.85%	60.98%	0.00%	-8.89%	-	-
Horiz. %	115.56%	163.33%	161.11%	146.67%	91.11%	91.11%	100.00%	-
P/EPS	5.57	16.59	9.13	-6.79	-2.83	-5.99	-12.61	-
YoY %	-66.43%	81.71%	234.46%	-139.93%	52.75%	52.50%	-	-
Horiz. %	-44.17%	-131.56%	-72.40%	53.85%	22.44%	47.50%	100.00%	-
EY	17.95	6.03	10.96	-14.73	-35.31	-16.69	-7.93	-
YoY %	197.68%	-44.98%	174.41%	58.28%	-111.56%	-110.47%	-	-
Horiz. %	-226.36%	-76.04%	-138.21%	185.75%	445.27%	210.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.52	0.48	0.48	0.57	0.51	0.52	-18.82%
YoY %	-26.92%	8.33%	0.00%	-15.79%	11.76%	-1.92%	-	-
Horiz. %	73.08%	100.00%	92.31%	92.31%	109.62%	98.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos