[PMHLDG] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PMHLDG] PAN MALAYSIA HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -10.73%
YoY- -103.35%
Quarter Report
Latest QR
Upcoming QR
PMHLDG's Result
PMHLDG's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 28,635 18,858 9,316 32,258 23,700 14,579 6,358 172.47%
PBT 1,104 1,830 1,374 -12,296 -11,053 -7,358 4,435 -60.39%
Tax -17 -12 -7 -27 -129 -57 -11 33.63%
NP 1,087 1,818 1,367 -12,323 -11,182 -7,415 4,424 -60.73%
-
NP to SH 1,030 1,770 1,327 -12,382 -11,182 -7,415 4,424 -62.12%
-
Tax Rate 1.54% 0.66% 0.51% - - - 0.25% -
Total Cost 27,548 17,040 7,949 44,581 34,882 21,994 1,934 486.66%
-
Net Worth 93,636 93,157 94,785 93,165 93,183 101,956 110,599 -10.49%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 93,636 93,157 94,785 93,165 93,183 101,956 110,599 -10.49%
NOSH 936,363 931,578 947,857 931,654 931,833 926,874 921,666 1.05%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.80% 9.64% 14.67% -38.20% -47.18% -50.86% 69.58% -
ROE 1.10% 1.90% 1.40% -13.29% -12.00% -7.27% 4.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.06 2.02 0.98 3.46 2.54 1.57 0.69 169.68%
EPS 0.11 0.19 0.14 -1.33 -1.20 -0.80 0.48 -62.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.11 0.12 -11.43%
Adjusted Per Share Value based on latest NOSH - 930,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.08 2.03 1.00 3.47 2.55 1.57 0.68 173.50%
EPS 0.11 0.19 0.14 -1.33 -1.20 -0.80 0.48 -62.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1008 0.1003 0.102 0.1003 0.1003 0.1098 0.1191 -10.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.07 0.05 0.04 0.04 0.05 0.07 0.10 -
P/RPS 2.29 2.47 4.07 1.16 1.97 4.45 14.50 -70.74%
P/EPS 63.64 26.32 28.57 -3.01 -4.17 -8.75 20.83 110.40%
EY 1.57 3.80 3.50 -33.23 -24.00 -11.43 4.80 -52.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.40 0.40 0.50 0.64 0.83 -10.72%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 25/08/06 23/05/06 22/02/06 24/11/05 29/08/05 17/05/05 -
Price 0.09 0.08 0.05 0.06 0.05 0.05 0.08 -
P/RPS 2.94 3.95 5.09 1.73 1.97 3.18 11.60 -59.91%
P/EPS 81.82 42.11 35.71 -4.51 -4.17 -6.25 16.67 188.53%
EY 1.22 2.38 2.80 -22.15 -24.00 -16.00 6.00 -65.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 0.50 0.60 0.50 0.45 0.67 21.72%

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