[PMCORP] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -43.52%
YoY- 113.99%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 38,175 21,739 72,924 51,566 31,992 17,971 124,959 -54.73%
PBT -6,390 -2,996 -98 3,803 5,474 2,858 -36,237 -68.65%
Tax -194 -408 -680 -799 -578 -353 -1,732 -76.85%
NP -6,584 -3,404 -778 3,004 4,896 2,505 -37,969 -69.00%
-
NP to SH -6,658 -3,597 -1,186 2,651 4,694 2,351 -39,361 -69.51%
-
Tax Rate - - - 21.01% 10.56% 12.35% - -
Total Cost 44,759 25,143 73,702 48,562 27,096 15,466 162,928 -57.84%
-
Net Worth 327,446 326,339 316,382 329,440 328,793 326,219 323,184 0.87%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 327,446 326,339 316,382 329,440 328,793 326,219 323,184 0.87%
NOSH 708,297 705,294 697,647 716,486 711,212 712,424 711,078 -0.26%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -17.25% -15.66% -1.07% 5.83% 15.30% 13.94% -30.39% -
ROE -2.03% -1.10% -0.37% 0.80% 1.43% 0.72% -12.18% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 5.39 3.08 10.45 7.20 4.50 2.52 17.57 -54.61%
EPS -0.94 -0.51 -0.17 0.37 0.66 0.33 -5.54 -69.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4623 0.4627 0.4535 0.4598 0.4623 0.4579 0.4545 1.14%
Adjusted Per Share Value based on latest NOSH - 704,482
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.32 2.46 8.24 5.83 3.62 2.03 14.13 -54.71%
EPS -0.75 -0.41 -0.13 0.30 0.53 0.27 -4.45 -69.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3702 0.369 0.3577 0.3725 0.3717 0.3688 0.3654 0.87%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.12 0.14 0.13 0.12 0.14 0.09 0.10 -
P/RPS 2.23 4.54 1.24 1.67 3.11 3.57 0.57 148.90%
P/EPS -12.77 -27.45 -76.47 32.43 21.21 27.27 -1.81 269.17%
EY -7.83 -3.64 -1.31 3.08 4.71 3.67 -55.35 -72.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.29 0.26 0.30 0.20 0.22 11.81%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 25/05/10 23/02/10 19/11/09 19/08/09 26/05/09 26/02/09 -
Price 0.13 0.12 0.13 0.14 0.14 0.16 0.10 -
P/RPS 2.41 3.89 1.24 1.95 3.11 6.34 0.57 162.16%
P/EPS -13.83 -23.53 -76.47 37.84 21.21 48.48 -1.81 289.38%
EY -7.23 -4.25 -1.31 2.64 4.71 2.06 -55.35 -74.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.29 0.30 0.30 0.35 0.22 17.49%

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