[PMCORP] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -194.46%
YoY- -153.43%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 56,643 29,639 236,551 176,587 114,814 59,893 332,638 -69.37%
PBT 978 187 -66,351 -22,667 -7,251 4,851 -7,276 -
Tax 8,500 -5,714 -1,718 -1,747 -1,293 -1,061 -1,678 -
NP 9,478 -5,527 -68,069 -24,414 -8,544 3,790 -8,954 -
-
NP to SH 9,023 -5,774 -68,178 -24,187 -8,214 3,666 -8,973 -
-
Tax Rate -869.12% 3,055.61% - - - 21.87% - -
Total Cost 47,165 35,166 304,620 201,001 123,358 56,103 341,592 -73.38%
-
Net Worth 341,656 329,117 337,621 382,054 396,343 408,076 418,113 -12.62%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 341,656 329,117 337,621 382,054 396,343 408,076 418,113 -12.62%
NOSH 716,111 712,839 715,148 715,591 714,260 718,823 774,858 -5.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.73% -18.65% -28.78% -13.83% -7.44% 6.33% -2.69% -
ROE 2.64% -1.75% -20.19% -6.33% -2.07% 0.90% -2.15% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.91 4.16 33.08 24.68 16.07 8.33 42.93 -67.72%
EPS 1.26 -0.81 -9.54 -3.38 -1.15 0.51 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4771 0.4617 0.4721 0.5339 0.5549 0.5677 0.5396 -7.89%
Adjusted Per Share Value based on latest NOSH - 713,080
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.40 3.35 26.74 19.96 12.98 6.77 37.61 -69.39%
EPS 1.02 -0.65 -7.71 -2.73 -0.93 0.41 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3863 0.3721 0.3817 0.432 0.4481 0.4614 0.4727 -12.62%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.25 0.28 0.25 0.29 0.34 0.43 0.47 -
P/RPS 3.16 6.73 0.76 1.18 2.12 5.16 1.09 103.71%
P/EPS 19.84 -34.57 -2.62 -8.58 -29.57 84.31 -40.59 -
EY 5.04 -2.89 -38.13 -11.66 -3.38 1.19 -2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.53 0.54 0.61 0.76 0.87 -29.11%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 22/11/06 25/08/06 30/05/06 28/02/06 -
Price 0.23 0.22 0.27 0.27 0.29 0.38 0.43 -
P/RPS 2.91 5.29 0.82 1.09 1.80 4.56 1.00 104.22%
P/EPS 18.25 -27.16 -2.83 -7.99 -25.22 74.51 -37.13 -
EY 5.48 -3.68 -35.31 -12.52 -3.97 1.34 -2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.57 0.51 0.52 0.67 0.80 -28.92%

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