[PMCORP] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 123.89%
YoY- 178.03%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 72,924 68,754 63,984 71,884 124,959 132,581 127,382 -30.98%
PBT -98 5,070 10,948 11,432 -36,237 -22,916 -30,018 -97.77%
Tax -680 -1,065 -1,156 -1,412 -1,732 -1,738 -1,626 -43.98%
NP -778 4,005 9,792 10,020 -37,969 -24,654 -31,644 -91.48%
-
NP to SH -1,186 3,534 9,388 9,404 -39,361 -25,268 -32,062 -88.83%
-
Tax Rate - 21.01% 10.56% 12.35% - - - -
Total Cost 73,702 64,749 54,192 61,864 162,928 157,235 159,026 -40.02%
-
Net Worth 316,382 329,440 328,793 326,219 323,184 346,176 347,480 -6.04%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 316,382 329,440 328,793 326,219 323,184 346,176 347,480 -6.04%
NOSH 697,647 716,486 711,212 712,424 711,078 712,443 712,488 -1.38%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1.07% 5.83% 15.30% 13.94% -30.39% -18.60% -24.84% -
ROE -0.37% 1.07% 2.86% 2.88% -12.18% -7.30% -9.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.45 9.60 9.00 10.09 17.57 18.61 17.88 -30.02%
EPS -0.17 0.49 1.32 1.32 -5.54 -3.55 -4.50 -88.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4535 0.4598 0.4623 0.4579 0.4545 0.4859 0.4877 -4.71%
Adjusted Per Share Value based on latest NOSH - 712,424
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.24 7.77 7.23 8.13 14.13 14.99 14.40 -31.00%
EPS -0.13 0.40 1.06 1.06 -4.45 -2.86 -3.62 -89.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3577 0.3725 0.3717 0.3688 0.3654 0.3914 0.3929 -6.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.13 0.12 0.14 0.09 0.10 0.17 0.20 -
P/RPS 1.24 1.25 1.56 0.89 0.57 0.91 1.12 7.00%
P/EPS -76.47 24.32 10.61 6.82 -1.81 -4.79 -4.44 563.46%
EY -1.31 4.11 9.43 14.67 -55.35 -20.86 -22.50 -84.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.30 0.20 0.22 0.35 0.41 -20.56%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 19/11/09 19/08/09 26/05/09 26/02/09 18/11/08 26/08/08 -
Price 0.13 0.14 0.14 0.16 0.10 0.11 0.19 -
P/RPS 1.24 1.46 1.56 1.59 0.57 0.59 1.06 10.99%
P/EPS -76.47 28.38 10.61 12.12 -1.81 -3.10 -4.22 586.26%
EY -1.31 3.52 9.43 8.25 -55.35 -32.24 -23.68 -85.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.30 0.35 0.22 0.23 0.39 -17.87%

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