[PMCORP] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
19-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 41.48%
YoY- -14.79%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 163,302 77,210 352,955 261,128 169,831 91,439 382,760 -43.41%
PBT -77,839 980 60,284 28,190 19,335 9,183 49,200 -
Tax 77,839 -980 -24,441 -15,240 -10,182 -5,278 -21,399 -
NP 0 0 35,843 12,950 9,153 3,905 27,801 -
-
NP to SH -84,020 -3,251 35,843 12,950 9,153 3,905 27,801 -
-
Tax Rate - 100.00% 40.54% 54.06% 52.66% 57.48% 43.49% -
Total Cost 163,302 77,210 317,112 248,178 160,678 87,534 354,959 -40.48%
-
Net Worth 1,765,677 1,837,553 1,862,727 1,848,224 1,837,686 1,838,223 1,847,509 -2.98%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 12,943 - 44,341 - 12,917 - 44,363 -56.11%
Div Payout % 0.00% - 123.71% - 141.13% - 159.57% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 1,765,677 1,837,553 1,862,727 1,848,224 1,837,686 1,838,223 1,847,509 -2.98%
NOSH 739,612 738,863 739,030 739,999 738,145 736,792 739,388 0.02%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 0.00% 0.00% 10.16% 4.96% 5.39% 4.27% 7.26% -
ROE -4.76% -0.18% 1.92% 0.70% 0.50% 0.21% 1.50% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 22.08 10.45 47.76 35.29 23.01 12.41 51.77 -43.42%
EPS -11.36 -0.44 4.85 1.75 1.24 0.53 3.76 -
DPS 1.75 0.00 6.00 0.00 1.75 0.00 6.00 -56.11%
NAPS 2.3873 2.487 2.5205 2.4976 2.4896 2.4949 2.4987 -3.00%
Adjusted Per Share Value based on latest NOSH - 744,509
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 18.46 8.73 39.91 29.52 19.20 10.34 43.27 -43.41%
EPS -9.50 -0.37 4.05 1.46 1.03 0.44 3.14 -
DPS 1.46 0.00 5.01 0.00 1.46 0.00 5.02 -56.20%
NAPS 1.9963 2.0775 2.106 2.0896 2.0777 2.0783 2.0888 -2.98%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.70 0.69 0.60 0.56 0.64 0.62 0.69 -
P/RPS 3.17 6.60 1.26 1.59 2.78 5.00 1.33 78.71%
P/EPS -6.16 -156.82 12.37 32.00 51.61 116.98 18.35 -
EY -16.23 -0.64 8.08 3.13 1.94 0.85 5.45 -
DY 2.50 0.00 10.00 0.00 2.73 0.00 8.70 -56.55%
P/NAPS 0.29 0.28 0.24 0.22 0.26 0.25 0.28 2.37%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 26/08/02 21/05/02 27/02/02 19/11/01 27/08/01 29/05/01 26/02/01 -
Price 0.68 0.77 0.61 0.61 0.70 0.65 0.67 -
P/RPS 3.08 7.37 1.28 1.73 3.04 5.24 1.29 78.92%
P/EPS -5.99 -175.00 12.58 34.86 56.45 122.64 17.82 -
EY -16.71 -0.57 7.95 2.87 1.77 0.82 5.61 -
DY 2.57 0.00 9.84 0.00 2.50 0.00 8.96 -56.60%
P/NAPS 0.28 0.31 0.24 0.24 0.28 0.26 0.27 2.46%

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