[PMCORP] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -49.16%
YoY- 519.16%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 164,553 81,012 352,986 257,448 169,066 83,304 395,802 -44.32%
PBT 828 6,800 -1,116,601 7,102 13,720 9,234 6,958 -75.83%
Tax -2,847 -2,053 28 2,043 4,267 3,372 -12,517 -62.77%
NP -2,019 4,747 -1,116,573 9,145 17,987 12,606 -5,559 -49.12%
-
NP to SH -2,019 4,747 -1,116,573 9,145 17,987 12,606 -5,559 -49.12%
-
Tax Rate 343.84% 30.19% - -28.77% -31.10% -36.52% 179.89% -
Total Cost 166,572 76,265 1,469,559 248,303 151,079 70,698 401,361 -44.39%
-
Net Worth 390,636 405,541 480,383 1,465,544 1,440,490 1,498,260 1,498,113 -59.21%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 7,953 78 - - 14,824 -
Div Payout % - - 0.00% 0.85% - - 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 390,636 405,541 480,383 1,465,544 1,440,490 1,498,260 1,498,113 -59.21%
NOSH 807,600 818,448 795,336 781,623 765,404 741,529 741,200 5.89%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1.23% 5.86% -316.32% 3.55% 10.64% 15.13% -1.40% -
ROE -0.52% 1.17% -232.43% 0.62% 1.25% 0.84% -0.37% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.38 9.90 44.38 32.94 22.09 11.23 53.40 -47.41%
EPS -0.25 0.58 -140.39 1.17 2.35 1.70 -0.75 -51.95%
DPS 0.00 0.00 1.00 0.01 0.00 0.00 2.00 -
NAPS 0.4837 0.4955 0.604 1.875 1.882 2.0205 2.0212 -61.48%
Adjusted Per Share Value based on latest NOSH - 811,192
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.71 9.21 40.13 29.27 19.22 9.47 44.99 -44.31%
EPS -0.23 0.54 -126.93 1.04 2.04 1.43 -0.63 -48.95%
DPS 0.00 0.00 0.90 0.01 0.00 0.00 1.69 -
NAPS 0.4441 0.461 0.5461 1.666 1.6375 1.7032 1.703 -59.21%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.44 0.39 0.44 0.60 0.55 0.57 0.54 -
P/RPS 2.16 3.94 0.99 1.82 2.49 5.07 1.01 66.06%
P/EPS -176.00 67.24 -0.31 51.28 23.40 33.53 -72.00 81.56%
EY -0.57 1.49 -319.07 1.95 4.27 2.98 -1.39 -44.83%
DY 0.00 0.00 2.27 0.02 0.00 0.00 3.70 -
P/NAPS 0.91 0.79 0.73 0.32 0.29 0.28 0.27 124.96%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 25/02/05 25/11/04 25/08/04 21/05/04 27/02/04 -
Price 0.50 0.46 0.42 0.52 0.56 0.43 0.55 -
P/RPS 2.45 4.65 0.95 1.58 2.54 3.83 1.03 78.28%
P/EPS -200.00 79.31 -0.30 44.44 23.83 25.29 -73.33 95.32%
EY -0.50 1.26 -334.26 2.25 4.20 3.95 -1.36 -48.71%
DY 0.00 0.00 2.38 0.02 0.00 0.00 3.64 -
P/NAPS 1.03 0.93 0.70 0.28 0.30 0.21 0.27 144.34%

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