[PMCORP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 100.43%
YoY- -62.34%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 332,638 253,656 164,553 81,012 352,986 257,448 169,066 56.82%
PBT -7,276 -5,951 828 6,800 -1,116,601 7,102 13,720 -
Tax -1,678 -3,593 -2,847 -2,053 28 2,043 4,267 -
NP -8,954 -9,544 -2,019 4,747 -1,116,573 9,145 17,987 -
-
NP to SH -8,973 -9,544 -2,019 4,747 -1,116,573 9,145 17,987 -
-
Tax Rate - - 343.84% 30.19% - -28.77% -31.10% -
Total Cost 341,592 263,200 166,572 76,265 1,469,559 248,303 151,079 72.01%
-
Net Worth 418,113 370,953 390,636 405,541 480,383 1,465,544 1,440,490 -56.06%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 7,953 78 - -
Div Payout % - - - - 0.00% 0.85% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 418,113 370,953 390,636 405,541 480,383 1,465,544 1,440,490 -56.06%
NOSH 774,858 788,760 807,600 818,448 795,336 781,623 765,404 0.81%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -2.69% -3.76% -1.23% 5.86% -316.32% 3.55% 10.64% -
ROE -2.15% -2.57% -0.52% 1.17% -232.43% 0.62% 1.25% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.93 32.16 20.38 9.90 44.38 32.94 22.09 55.54%
EPS -1.16 -1.21 -0.25 0.58 -140.39 1.17 2.35 -
DPS 0.00 0.00 0.00 0.00 1.00 0.01 0.00 -
NAPS 0.5396 0.4703 0.4837 0.4955 0.604 1.875 1.882 -56.41%
Adjusted Per Share Value based on latest NOSH - 818,448
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.81 28.83 18.71 9.21 40.13 29.27 19.22 56.80%
EPS -1.02 -1.08 -0.23 0.54 -126.93 1.04 2.04 -
DPS 0.00 0.00 0.00 0.00 0.90 0.01 0.00 -
NAPS 0.4753 0.4217 0.4441 0.461 0.5461 1.666 1.6375 -56.06%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.47 0.49 0.44 0.39 0.44 0.60 0.55 -
P/RPS 1.09 1.52 2.16 3.94 0.99 1.82 2.49 -42.26%
P/EPS -40.59 -40.50 -176.00 67.24 -0.31 51.28 23.40 -
EY -2.46 -2.47 -0.57 1.49 -319.07 1.95 4.27 -
DY 0.00 0.00 0.00 0.00 2.27 0.02 0.00 -
P/NAPS 0.87 1.04 0.91 0.79 0.73 0.32 0.29 107.59%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 23/11/05 29/08/05 25/05/05 25/02/05 25/11/04 25/08/04 -
Price 0.43 0.44 0.50 0.46 0.42 0.52 0.56 -
P/RPS 1.00 1.37 2.45 4.65 0.95 1.58 2.54 -46.19%
P/EPS -37.13 -36.36 -200.00 79.31 -0.30 44.44 23.83 -
EY -2.69 -2.75 -0.50 1.26 -334.26 2.25 4.20 -
DY 0.00 0.00 0.00 0.00 2.38 0.02 0.00 -
P/NAPS 0.80 0.94 1.03 0.93 0.70 0.28 0.30 91.95%

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