[PMCORP] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 100.23%
YoY- 124.21%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 395,802 297,054 183,434 88,465 370,604 269,741 163,302 80.14%
PBT 6,958 13,040 13,013 6,205 -323,381 -73,498 -77,839 -
Tax -12,517 -11,563 -9,278 -5,418 -18,450 -9,582 77,839 -
NP -5,559 1,477 3,735 787 -341,831 -83,080 0 -
-
NP to SH -5,559 1,477 3,735 787 -341,831 -83,080 -84,020 -83.56%
-
Tax Rate 179.89% 88.67% 71.30% 87.32% - - - -
Total Cost 401,361 295,577 179,699 87,678 712,435 352,821 163,302 81.82%
-
Net Worth 1,498,113 1,502,330 1,483,673 1,444,431 1,501,704 1,756,516 1,765,677 -10.34%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 14,824 - - - 22,187 12,946 12,943 9.44%
Div Payout % 0.00% - - - 0.00% 0.00% 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 1,498,113 1,502,330 1,483,673 1,444,431 1,501,704 1,756,516 1,765,677 -10.34%
NOSH 741,200 738,499 732,352 715,454 739,573 739,804 739,612 0.14%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -1.40% 0.50% 2.04% 0.89% -92.24% -30.80% 0.00% -
ROE -0.37% 0.10% 0.25% 0.05% -22.76% -4.73% -4.76% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 53.40 40.22 25.05 12.36 50.11 36.46 22.08 79.88%
EPS -0.75 0.20 0.51 0.11 -46.22 -11.23 -11.36 -83.58%
DPS 2.00 0.00 0.00 0.00 3.00 1.75 1.75 9.28%
NAPS 2.0212 2.0343 2.0259 2.0189 2.0305 2.3743 2.3873 -10.47%
Adjusted Per Share Value based on latest NOSH - 715,454
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 44.75 33.58 20.74 10.00 41.90 30.50 18.46 80.16%
EPS -0.63 0.17 0.42 0.09 -38.65 -9.39 -9.50 -83.53%
DPS 1.68 0.00 0.00 0.00 2.51 1.46 1.46 9.78%
NAPS 1.6938 1.6985 1.6774 1.6331 1.6978 1.9859 1.9963 -10.34%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.54 0.52 0.48 0.48 0.56 0.57 0.70 -
P/RPS 1.01 1.29 1.92 3.88 1.12 1.56 3.17 -53.25%
P/EPS -72.00 260.00 94.12 436.36 -1.21 -5.08 -6.16 412.73%
EY -1.39 0.38 1.06 0.23 -82.54 -19.70 -16.23 -80.48%
DY 3.70 0.00 0.00 0.00 5.36 3.07 2.50 29.77%
P/NAPS 0.27 0.26 0.24 0.24 0.28 0.24 0.29 -4.63%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 28/08/03 28/05/03 28/02/03 22/11/02 26/08/02 -
Price 0.55 0.56 0.54 0.49 0.55 0.57 0.68 -
P/RPS 1.03 1.39 2.16 3.96 1.10 1.56 3.08 -51.72%
P/EPS -73.33 280.00 105.88 445.45 -1.19 -5.08 -5.99 428.75%
EY -1.36 0.36 0.94 0.22 -84.04 -19.70 -16.71 -81.13%
DY 3.64 0.00 0.00 0.00 5.45 3.07 2.57 26.03%
P/NAPS 0.27 0.28 0.27 0.24 0.27 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