[PMCORP] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -109.07%
YoY- -183.25%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 370,604 269,741 163,302 77,210 352,955 261,128 169,831 68.00%
PBT -323,381 -73,498 -77,839 980 60,284 28,190 19,335 -
Tax -18,450 -9,582 77,839 -980 -24,441 -15,240 -10,182 48.46%
NP -341,831 -83,080 0 0 35,843 12,950 9,153 -
-
NP to SH -341,831 -83,080 -84,020 -3,251 35,843 12,950 9,153 -
-
Tax Rate - - - 100.00% 40.54% 54.06% 52.66% -
Total Cost 712,435 352,821 163,302 77,210 317,112 248,178 160,678 169.16%
-
Net Worth 1,501,704 1,756,516 1,765,677 1,837,553 1,862,727 1,848,224 1,837,686 -12.56%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 22,187 12,946 12,943 - 44,341 - 12,917 43.28%
Div Payout % 0.00% 0.00% 0.00% - 123.71% - 141.13% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 1,501,704 1,756,516 1,765,677 1,837,553 1,862,727 1,848,224 1,837,686 -12.56%
NOSH 739,573 739,804 739,612 738,863 739,030 739,999 738,145 0.12%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -92.24% -30.80% 0.00% 0.00% 10.16% 4.96% 5.39% -
ROE -22.76% -4.73% -4.76% -0.18% 1.92% 0.70% 0.50% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 50.11 36.46 22.08 10.45 47.76 35.29 23.01 67.77%
EPS -46.22 -11.23 -11.36 -0.44 4.85 1.75 1.24 -
DPS 3.00 1.75 1.75 0.00 6.00 0.00 1.75 43.09%
NAPS 2.0305 2.3743 2.3873 2.487 2.5205 2.4976 2.4896 -12.67%
Adjusted Per Share Value based on latest NOSH - 738,863
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 41.90 30.50 18.46 8.73 39.91 29.52 19.20 68.00%
EPS -38.65 -9.39 -9.50 -0.37 4.05 1.46 1.03 -
DPS 2.51 1.46 1.46 0.00 5.01 0.00 1.46 43.36%
NAPS 1.6978 1.9859 1.9963 2.0775 2.106 2.0896 2.0777 -12.56%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.56 0.57 0.70 0.69 0.60 0.56 0.64 -
P/RPS 1.12 1.56 3.17 6.60 1.26 1.59 2.78 -45.36%
P/EPS -1.21 -5.08 -6.16 -156.82 12.37 32.00 51.61 -
EY -82.54 -19.70 -16.23 -0.64 8.08 3.13 1.94 -
DY 5.36 3.07 2.50 0.00 10.00 0.00 2.73 56.60%
P/NAPS 0.28 0.24 0.29 0.28 0.24 0.22 0.26 5.05%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 22/11/02 26/08/02 21/05/02 27/02/02 19/11/01 27/08/01 -
Price 0.55 0.57 0.68 0.77 0.61 0.61 0.70 -
P/RPS 1.10 1.56 3.08 7.37 1.28 1.73 3.04 -49.12%
P/EPS -1.19 -5.08 -5.99 -175.00 12.58 34.86 56.45 -
EY -84.04 -19.70 -16.71 -0.57 7.95 2.87 1.77 -
DY 5.45 3.07 2.57 0.00 9.84 0.00 2.50 67.88%
P/NAPS 0.27 0.24 0.28 0.31 0.24 0.24 0.28 -2.38%

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