[PMCORP] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -60.46%
YoY- 101.78%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 169,066 83,304 395,802 297,054 183,434 88,465 370,604 -40.76%
PBT 13,720 9,234 6,958 13,040 13,013 6,205 -323,381 -
Tax 4,267 3,372 -12,517 -11,563 -9,278 -5,418 -18,450 -
NP 17,987 12,606 -5,559 1,477 3,735 787 -341,831 -
-
NP to SH 17,987 12,606 -5,559 1,477 3,735 787 -341,831 -
-
Tax Rate -31.10% -36.52% 179.89% 88.67% 71.30% 87.32% - -
Total Cost 151,079 70,698 401,361 295,577 179,699 87,678 712,435 -64.47%
-
Net Worth 1,440,490 1,498,260 1,498,113 1,502,330 1,483,673 1,444,431 1,501,704 -2.73%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 14,824 - - - 22,187 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,440,490 1,498,260 1,498,113 1,502,330 1,483,673 1,444,431 1,501,704 -2.73%
NOSH 765,404 741,529 741,200 738,499 732,352 715,454 739,573 2.31%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.64% 15.13% -1.40% 0.50% 2.04% 0.89% -92.24% -
ROE 1.25% 0.84% -0.37% 0.10% 0.25% 0.05% -22.76% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.09 11.23 53.40 40.22 25.05 12.36 50.11 -42.10%
EPS 2.35 1.70 -0.75 0.20 0.51 0.11 -46.22 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 1.882 2.0205 2.0212 2.0343 2.0259 2.0189 2.0305 -4.94%
Adjusted Per Share Value based on latest NOSH - 728,387
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.22 9.47 44.99 33.77 20.85 10.06 42.13 -40.76%
EPS 2.04 1.43 -0.63 0.17 0.42 0.09 -38.86 -
DPS 0.00 0.00 1.69 0.00 0.00 0.00 2.52 -
NAPS 1.6375 1.7032 1.703 1.7078 1.6866 1.642 1.7071 -2.73%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.55 0.57 0.54 0.52 0.48 0.48 0.56 -
P/RPS 2.49 5.07 1.01 1.29 1.92 3.88 1.12 70.42%
P/EPS 23.40 33.53 -72.00 260.00 94.12 436.36 -1.21 -
EY 4.27 2.98 -1.39 0.38 1.06 0.23 -82.54 -
DY 0.00 0.00 3.70 0.00 0.00 0.00 5.36 -
P/NAPS 0.29 0.28 0.27 0.26 0.24 0.24 0.28 2.36%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 21/05/04 27/02/04 20/11/03 28/08/03 28/05/03 28/02/03 -
Price 0.56 0.43 0.55 0.56 0.54 0.49 0.55 -
P/RPS 2.54 3.83 1.03 1.39 2.16 3.96 1.10 74.78%
P/EPS 23.83 25.29 -73.33 280.00 105.88 445.45 -1.19 -
EY 4.20 3.95 -1.36 0.36 0.94 0.22 -84.04 -
DY 0.00 0.00 3.64 0.00 0.00 0.00 5.45 -
P/NAPS 0.30 0.21 0.27 0.28 0.27 0.24 0.27 7.28%

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