[PMHLDG] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[PMHLDG] PAN MALAYSIA HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 140.6%
YoY- 115.63%
Quarter Report
Latest QR
Upcoming QR
PMHLDG's Result
PMHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 60,811 39,668 21,090 67,483 44,583 24,371 14,040 165.00%
PBT -2,412 -4,169 364 2,031 -7,051 -8,812 -4,796 -36.67%
Tax -1,081 643 -22 906 -183 -66 -51 661.64%
NP -3,493 -3,526 342 2,937 -7,234 -8,878 -4,847 -19.57%
-
NP to SH -3,493 -3,526 342 2,937 -7,234 -8,878 -4,847 -19.57%
-
Tax Rate - - 6.04% -44.61% - - - -
Total Cost 64,304 43,194 20,748 64,546 51,817 33,249 18,887 125.81%
-
Net Worth -422,836 -426,831 -401,850 -431,518 -445,169 -443,899 -447,415 -3.68%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth -422,836 -426,831 -401,850 -431,518 -445,169 -443,899 -447,415 -3.68%
NOSH 919,210 927,894 855,000 918,125 927,435 924,791 932,115 -0.92%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -5.74% -8.89% 1.62% 4.35% -16.23% -36.43% -34.52% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.62 4.28 2.47 7.35 4.81 2.64 1.51 167.14%
EPS -0.38 -0.38 0.04 0.32 -0.78 -0.96 -0.52 -18.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.46 -0.46 -0.47 -0.47 -0.48 -0.48 -0.48 -2.78%
Adjusted Per Share Value based on latest NOSH - 924,727
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 6.55 4.27 2.27 7.27 4.80 2.62 1.51 165.26%
EPS -0.38 -0.38 0.04 0.32 -0.78 -0.96 -0.52 -18.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4552 -0.4595 -0.4326 -0.4646 -0.4793 -0.4779 -0.4817 -3.69%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.09 0.10 0.09 0.09 0.09 0.10 0.08 -
P/RPS 1.36 2.34 3.65 1.22 1.87 3.79 5.31 -59.56%
P/EPS -23.68 -26.32 225.00 28.13 -11.54 -10.42 -15.38 33.23%
EY -4.22 -3.80 0.44 3.55 -8.67 -9.60 -6.50 -24.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 16/08/04 17/05/04 25/02/04 18/11/03 22/08/03 21/05/03 -
Price 0.09 0.09 0.07 0.09 0.12 0.09 0.10 -
P/RPS 1.36 2.11 2.84 1.22 2.50 3.42 6.64 -65.15%
P/EPS -23.68 -23.68 175.00 28.13 -15.38 -9.38 -19.23 14.84%
EY -4.22 -4.22 0.57 3.55 -6.50 -10.67 -5.20 -12.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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
Post a Comment