[PMCORP] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -112.4%
YoY- 47.82%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 124,959 99,436 63,691 33,842 129,866 91,275 56,643 69.05%
PBT -36,237 -17,187 -15,009 -2,513 17,461 649 978 -
Tax -1,732 -1,304 -813 -413 7,591 8,026 8,500 -
NP -37,969 -18,491 -15,822 -2,926 25,052 8,675 9,478 -
-
NP to SH -39,361 -18,951 -16,031 -3,013 24,300 8,075 9,023 -
-
Tax Rate - - - - -43.47% -1,236.67% -869.12% -
Total Cost 162,928 117,927 79,513 36,768 104,814 82,600 47,165 127.65%
-
Net Worth 323,184 346,176 347,480 357,686 357,516 342,508 341,656 -3.62%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 323,184 346,176 347,480 357,686 357,516 342,508 341,656 -3.62%
NOSH 711,078 712,443 712,488 717,380 712,609 714,601 716,111 -0.46%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -30.39% -18.60% -24.84% -8.65% 19.29% 9.50% 16.73% -
ROE -12.18% -5.47% -4.61% -0.84% 6.80% 2.36% 2.64% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.57 13.96 8.94 4.72 18.22 12.77 7.91 69.82%
EPS -5.54 -2.66 -2.25 -0.42 3.41 1.13 1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4545 0.4859 0.4877 0.4986 0.5017 0.4793 0.4771 -3.16%
Adjusted Per Share Value based on latest NOSH - 717,380
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 14.13 11.24 7.20 3.83 14.68 10.32 6.40 69.14%
EPS -4.45 -2.14 -1.81 -0.34 2.75 0.91 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3654 0.3914 0.3929 0.4044 0.4042 0.3872 0.3863 -3.62%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.10 0.17 0.20 0.19 0.23 0.25 0.25 -
P/RPS 0.57 1.22 2.24 4.03 1.26 1.96 3.16 -67.90%
P/EPS -1.81 -6.39 -8.89 -45.24 6.74 22.12 19.84 -
EY -55.35 -15.65 -11.25 -2.21 14.83 4.52 5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.35 0.41 0.38 0.46 0.52 0.52 -43.49%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 18/11/08 26/08/08 27/05/08 27/02/08 21/11/07 28/08/07 -
Price 0.10 0.11 0.19 0.19 0.19 0.25 0.23 -
P/RPS 0.57 0.79 2.13 4.03 1.04 1.96 2.91 -66.10%
P/EPS -1.81 -4.14 -8.44 -45.24 5.57 22.12 18.25 -
EY -55.35 -24.18 -11.84 -2.21 17.95 4.52 5.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.39 0.38 0.38 0.52 0.48 -40.41%

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