[PMCORP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 140.86%
YoY- -22.77%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 236,551 176,587 114,814 59,893 332,638 253,656 164,553 27.28%
PBT -66,351 -22,667 -7,251 4,851 -7,276 -5,951 828 -
Tax -1,718 -1,747 -1,293 -1,061 -1,678 -3,593 -2,847 -28.52%
NP -68,069 -24,414 -8,544 3,790 -8,954 -9,544 -2,019 936.95%
-
NP to SH -68,178 -24,187 -8,214 3,666 -8,973 -9,544 -2,019 938.05%
-
Tax Rate - - - 21.87% - - 343.84% -
Total Cost 304,620 201,001 123,358 56,103 341,592 263,200 166,572 49.38%
-
Net Worth 337,621 382,054 396,343 408,076 418,113 370,953 390,636 -9.24%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 337,621 382,054 396,343 408,076 418,113 370,953 390,636 -9.24%
NOSH 715,148 715,591 714,260 718,823 774,858 788,760 807,600 -7.76%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -28.78% -13.83% -7.44% 6.33% -2.69% -3.76% -1.23% -
ROE -20.19% -6.33% -2.07% 0.90% -2.15% -2.57% -0.52% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.08 24.68 16.07 8.33 42.93 32.16 20.38 37.99%
EPS -9.54 -3.38 -1.15 0.51 -1.16 -1.21 -0.25 1025.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4721 0.5339 0.5549 0.5677 0.5396 0.4703 0.4837 -1.60%
Adjusted Per Share Value based on latest NOSH - 718,823
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 26.74 19.96 12.98 6.77 37.61 28.68 18.60 27.29%
EPS -7.71 -2.73 -0.93 0.41 -1.01 -1.08 -0.23 933.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3817 0.432 0.4481 0.4614 0.4727 0.4194 0.4417 -9.25%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.25 0.29 0.34 0.43 0.47 0.49 0.44 -
P/RPS 0.76 1.18 2.12 5.16 1.09 1.52 2.16 -50.06%
P/EPS -2.62 -8.58 -29.57 84.31 -40.59 -40.50 -176.00 -93.90%
EY -38.13 -11.66 -3.38 1.19 -2.46 -2.47 -0.57 1535.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.54 0.61 0.76 0.87 1.04 0.91 -30.19%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 25/08/06 30/05/06 28/02/06 23/11/05 29/08/05 -
Price 0.27 0.27 0.29 0.38 0.43 0.44 0.50 -
P/RPS 0.82 1.09 1.80 4.56 1.00 1.37 2.45 -51.69%
P/EPS -2.83 -7.99 -25.22 74.51 -37.13 -36.36 -200.00 -94.10%
EY -35.31 -12.52 -3.97 1.34 -2.69 -2.75 -0.50 1595.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.52 0.67 0.80 0.94 1.03 -32.52%

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