[PMCORP] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -10.51%
YoY- 133.39%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 63,691 33,842 129,866 91,275 56,643 29,639 236,551 -58.33%
PBT -15,009 -2,513 17,461 649 978 187 -66,351 -62.90%
Tax -813 -413 7,591 8,026 8,500 -5,714 -1,718 -39.30%
NP -15,822 -2,926 25,052 8,675 9,478 -5,527 -68,069 -62.22%
-
NP to SH -16,031 -3,013 24,300 8,075 9,023 -5,774 -68,178 -61.93%
-
Tax Rate - - -43.47% -1,236.67% -869.12% 3,055.61% - -
Total Cost 79,513 36,768 104,814 82,600 47,165 35,166 304,620 -59.19%
-
Net Worth 347,480 357,686 357,516 342,508 341,656 329,117 337,621 1.93%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 347,480 357,686 357,516 342,508 341,656 329,117 337,621 1.93%
NOSH 712,488 717,380 712,609 714,601 716,111 712,839 715,148 -0.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -24.84% -8.65% 19.29% 9.50% 16.73% -18.65% -28.78% -
ROE -4.61% -0.84% 6.80% 2.36% 2.64% -1.75% -20.19% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.94 4.72 18.22 12.77 7.91 4.16 33.08 -58.23%
EPS -2.25 -0.42 3.41 1.13 1.26 -0.81 -9.54 -61.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4877 0.4986 0.5017 0.4793 0.4771 0.4617 0.4721 2.19%
Adjusted Per Share Value based on latest NOSH - 729,230
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.20 3.83 14.68 10.32 6.40 3.35 26.74 -58.33%
EPS -1.81 -0.34 2.75 0.91 1.02 -0.65 -7.71 -61.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3929 0.4044 0.4042 0.3872 0.3863 0.3721 0.3817 1.94%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.20 0.19 0.23 0.25 0.25 0.28 0.25 -
P/RPS 2.24 4.03 1.26 1.96 3.16 6.73 0.76 105.70%
P/EPS -8.89 -45.24 6.74 22.12 19.84 -34.57 -2.62 125.97%
EY -11.25 -2.21 14.83 4.52 5.04 -2.89 -38.13 -55.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.46 0.52 0.52 0.61 0.53 -15.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 27/02/08 21/11/07 28/08/07 28/05/07 28/02/07 -
Price 0.19 0.19 0.19 0.25 0.23 0.22 0.27 -
P/RPS 2.13 4.03 1.04 1.96 2.91 5.29 0.82 89.07%
P/EPS -8.44 -45.24 5.57 22.12 18.25 -27.16 -2.83 107.32%
EY -11.84 -2.21 17.95 4.52 5.48 -3.68 -35.31 -51.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.38 0.52 0.48 0.48 0.57 -22.37%

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