[PMCORP] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 326.77%
YoY- 1501.78%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 352,986 257,448 169,066 83,304 395,802 297,054 183,434 54.40%
PBT -1,116,601 7,102 13,720 9,234 6,958 13,040 13,013 -
Tax 28 2,043 4,267 3,372 -12,517 -11,563 -9,278 -
NP -1,116,573 9,145 17,987 12,606 -5,559 1,477 3,735 -
-
NP to SH -1,116,573 9,145 17,987 12,606 -5,559 1,477 3,735 -
-
Tax Rate - -28.77% -31.10% -36.52% 179.89% 88.67% 71.30% -
Total Cost 1,469,559 248,303 151,079 70,698 401,361 295,577 179,699 303.33%
-
Net Worth 480,383 1,465,544 1,440,490 1,498,260 1,498,113 1,502,330 1,483,673 -52.68%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 7,953 78 - - 14,824 - - -
Div Payout % 0.00% 0.85% - - 0.00% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 480,383 1,465,544 1,440,490 1,498,260 1,498,113 1,502,330 1,483,673 -52.68%
NOSH 795,336 781,623 765,404 741,529 741,200 738,499 732,352 5.62%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -316.32% 3.55% 10.64% 15.13% -1.40% 0.50% 2.04% -
ROE -232.43% 0.62% 1.25% 0.84% -0.37% 0.10% 0.25% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 44.38 32.94 22.09 11.23 53.40 40.22 25.05 46.16%
EPS -140.39 1.17 2.35 1.70 -0.75 0.20 0.51 -
DPS 1.00 0.01 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.604 1.875 1.882 2.0205 2.0212 2.0343 2.0259 -55.20%
Adjusted Per Share Value based on latest NOSH - 741,529
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 40.13 29.27 19.22 9.47 44.99 33.77 20.85 54.42%
EPS -126.93 1.04 2.04 1.43 -0.63 0.17 0.42 -
DPS 0.90 0.01 0.00 0.00 1.69 0.00 0.00 -
NAPS 0.5461 1.666 1.6375 1.7032 1.703 1.7078 1.6866 -52.68%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.44 0.60 0.55 0.57 0.54 0.52 0.48 -
P/RPS 0.99 1.82 2.49 5.07 1.01 1.29 1.92 -35.56%
P/EPS -0.31 51.28 23.40 33.53 -72.00 260.00 94.12 -
EY -319.07 1.95 4.27 2.98 -1.39 0.38 1.06 -
DY 2.27 0.02 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.73 0.32 0.29 0.28 0.27 0.26 0.24 109.22%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 25/08/04 21/05/04 27/02/04 20/11/03 28/08/03 -
Price 0.42 0.52 0.56 0.43 0.55 0.56 0.54 -
P/RPS 0.95 1.58 2.54 3.83 1.03 1.39 2.16 -42.02%
P/EPS -0.30 44.44 23.83 25.29 -73.33 280.00 105.88 -
EY -334.26 2.25 4.20 3.95 -1.36 0.36 0.94 -
DY 2.38 0.02 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 0.70 0.28 0.30 0.21 0.27 0.28 0.27 88.17%

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