[PMCORP] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 91.53%
YoY- -257.5%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 129,866 91,275 56,643 29,639 236,551 176,587 114,814 8.53%
PBT 17,461 649 978 187 -66,351 -22,667 -7,251 -
Tax 7,591 8,026 8,500 -5,714 -1,718 -1,747 -1,293 -
NP 25,052 8,675 9,478 -5,527 -68,069 -24,414 -8,544 -
-
NP to SH 24,300 8,075 9,023 -5,774 -68,178 -24,187 -8,214 -
-
Tax Rate -43.47% -1,236.67% -869.12% 3,055.61% - - - -
Total Cost 104,814 82,600 47,165 35,166 304,620 201,001 123,358 -10.26%
-
Net Worth 357,516 342,508 341,656 329,117 337,621 382,054 396,343 -6.62%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 357,516 342,508 341,656 329,117 337,621 382,054 396,343 -6.62%
NOSH 712,609 714,601 716,111 712,839 715,148 715,591 714,260 -0.15%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 19.29% 9.50% 16.73% -18.65% -28.78% -13.83% -7.44% -
ROE 6.80% 2.36% 2.64% -1.75% -20.19% -6.33% -2.07% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.22 12.77 7.91 4.16 33.08 24.68 16.07 8.70%
EPS 3.41 1.13 1.26 -0.81 -9.54 -3.38 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5017 0.4793 0.4771 0.4617 0.4721 0.5339 0.5549 -6.48%
Adjusted Per Share Value based on latest NOSH - 712,839
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.76 10.38 6.44 3.37 26.89 20.07 13.05 8.53%
EPS 2.76 0.92 1.03 -0.66 -7.75 -2.75 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4064 0.3893 0.3884 0.3741 0.3838 0.4343 0.4505 -6.61%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.23 0.25 0.25 0.28 0.25 0.29 0.34 -
P/RPS 1.26 1.96 3.16 6.73 0.76 1.18 2.12 -29.24%
P/EPS 6.74 22.12 19.84 -34.57 -2.62 -8.58 -29.57 -
EY 14.83 4.52 5.04 -2.89 -38.13 -11.66 -3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.52 0.61 0.53 0.54 0.61 -17.10%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 21/11/07 28/08/07 28/05/07 28/02/07 22/11/06 25/08/06 -
Price 0.19 0.25 0.23 0.22 0.27 0.27 0.29 -
P/RPS 1.04 1.96 2.91 5.29 0.82 1.09 1.80 -30.56%
P/EPS 5.57 22.12 18.25 -27.16 -2.83 -7.99 -25.22 -
EY 17.95 4.52 5.48 -3.68 -35.31 -12.52 -3.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.48 0.48 0.57 0.51 0.52 -18.82%

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