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

Stock
[PMHLDG] PAN MALAYSIA HOLDINGS BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 111200.0%
YoY- 67.45%
Quarter Report
Latest QR
Upcoming QR
PMHLDG's Result
PMHLDG's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 7,299 7,567 7,478 6,968 8,959 9,777 9,542 -16.31%
PBT 2,106 972 1,044 2,225 8 -726 456 176.55%
Tax -18 0 -5 -4 -8 -5 -5 134.34%
NP 2,088 972 1,039 2,221 0 -731 451 177.00%
-
NP to SH 2,102 914 1,017 2,222 -2 -740 443 181.57%
-
Tax Rate 0.85% 0.00% 0.48% 0.18% 100.00% - 1.10% -
Total Cost 5,211 6,595 6,439 4,747 8,959 10,508 9,091 -30.92%
-
Net Worth 104,228 98,529 98,833 101,841 56,980 92,500 88,599 11.40%
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 104,228 98,529 98,833 101,841 56,980 92,500 88,599 11.40%
NOSH 946,666 913,999 924,545 925,833 550,000 925,000 885,999 4.50%
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 28.61% 12.85% 13.89% 31.87% 0.00% -7.48% 4.73% -
ROE 2.02% 0.93% 1.03% 2.18% 0.00% -0.80% 0.50% -
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 0.77 0.83 0.81 0.75 1.63 1.06 1.08 -20.14%
EPS 0.22 0.10 0.11 0.24 0.00 -0.08 0.05 167.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1101 0.1078 0.1069 0.11 0.1036 0.10 0.10 6.60%
Adjusted Per Share Value based on latest NOSH - 925,833
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.79 0.81 0.81 0.75 0.96 1.05 1.03 -16.16%
EPS 0.23 0.10 0.11 0.24 0.00 -0.08 0.05 175.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.1061 0.1064 0.1096 0.0613 0.0996 0.0954 11.38%
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 0.19 0.17 0.22 0.27 0.09 0.07 0.05 -
P/RPS 24.64 20.53 27.20 35.87 5.53 6.62 4.64 203.45%
P/EPS 85.57 170.00 200.00 112.50 -24,750.00 -87.50 100.00 -9.84%
EY 1.17 0.59 0.50 0.89 0.00 -1.14 1.00 11.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.58 2.06 2.45 0.87 0.70 0.50 128.24%
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 25/02/08 20/11/07 27/08/07 28/05/07 26/02/07 21/11/06 25/08/06 -
Price 0.13 0.19 0.17 0.21 0.32 0.09 0.08 -
P/RPS 16.86 22.95 21.02 27.90 19.65 8.51 7.43 72.42%
P/EPS 58.55 190.00 154.55 87.50 -88,000.00 -112.50 160.00 -48.74%
EY 1.71 0.53 0.65 1.14 0.00 -0.89 0.63 94.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.76 1.59 1.91 3.09 0.90 0.80 29.48%

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