[PMCORP] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 5.98%
YoY- 99.2%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 176,587 114,814 59,893 332,638 253,656 164,553 81,012 68.03%
PBT -22,667 -7,251 4,851 -7,276 -5,951 828 6,800 -
Tax -1,747 -1,293 -1,061 -1,678 -3,593 -2,847 -2,053 -10.19%
NP -24,414 -8,544 3,790 -8,954 -9,544 -2,019 4,747 -
-
NP to SH -24,187 -8,214 3,666 -8,973 -9,544 -2,019 4,747 -
-
Tax Rate - - 21.87% - - 343.84% 30.19% -
Total Cost 201,001 123,358 56,103 341,592 263,200 166,572 76,265 90.68%
-
Net Worth 382,054 396,343 408,076 418,113 370,953 390,636 405,541 -3.89%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 382,054 396,343 408,076 418,113 370,953 390,636 405,541 -3.89%
NOSH 715,591 714,260 718,823 774,858 788,760 807,600 818,448 -8.55%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -13.83% -7.44% 6.33% -2.69% -3.76% -1.23% 5.86% -
ROE -6.33% -2.07% 0.90% -2.15% -2.57% -0.52% 1.17% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.68 16.07 8.33 42.93 32.16 20.38 9.90 83.75%
EPS -3.38 -1.15 0.51 -1.16 -1.21 -0.25 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5339 0.5549 0.5677 0.5396 0.4703 0.4837 0.4955 5.09%
Adjusted Per Share Value based on latest NOSH - 716,979
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 19.96 12.98 6.77 37.61 28.68 18.60 9.16 67.99%
EPS -2.73 -0.93 0.41 -1.01 -1.08 -0.23 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.432 0.4481 0.4614 0.4727 0.4194 0.4417 0.4585 -3.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.29 0.34 0.43 0.47 0.49 0.44 0.39 -
P/RPS 1.18 2.12 5.16 1.09 1.52 2.16 3.94 -55.20%
P/EPS -8.58 -29.57 84.31 -40.59 -40.50 -176.00 67.24 -
EY -11.66 -3.38 1.19 -2.46 -2.47 -0.57 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.76 0.87 1.04 0.91 0.79 -22.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 25/08/06 30/05/06 28/02/06 23/11/05 29/08/05 25/05/05 -
Price 0.27 0.29 0.38 0.43 0.44 0.50 0.46 -
P/RPS 1.09 1.80 4.56 1.00 1.37 2.45 4.65 -61.94%
P/EPS -7.99 -25.22 74.51 -37.13 -36.36 -200.00 79.31 -
EY -12.52 -3.97 1.34 -2.69 -2.75 -0.50 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.67 0.80 0.94 1.03 0.93 -32.97%

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