[PMCORP] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 274.59%
YoY- 103.65%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 83,304 98,748 113,620 94,969 88,465 100,863 98,068 -10.29%
PBT 9,234 -6,082 27 6,808 6,205 -249,883 4,341 65.32%
Tax 3,372 -954 -2,285 -3,860 -5,418 -8,868 -3,401 -
NP 12,606 -7,036 -2,258 2,948 787 -258,751 940 463.56%
-
NP to SH 12,606 -7,036 -2,258 2,948 787 -258,751 940 463.56%
-
Tax Rate -36.52% - 8,462.96% 56.70% 87.32% - 78.35% -
Total Cost 70,698 105,784 115,878 92,021 87,678 359,614 97,128 -19.06%
-
Net Worth 1,498,260 1,496,964 1,481,757 1,493,088 1,444,431 1,501,554 1,716,801 -8.66%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 14,812 - - - 9,243 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 1,498,260 1,496,964 1,481,757 1,493,088 1,444,431 1,501,554 1,716,801 -8.66%
NOSH 741,529 740,631 728,387 736,999 715,454 739,499 723,076 1.69%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 15.13% -7.13% -1.99% 3.10% 0.89% -256.54% 0.96% -
ROE 0.84% -0.47% -0.15% 0.20% 0.05% -17.23% 0.05% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.23 13.33 15.60 12.89 12.36 13.64 13.56 -11.80%
EPS 1.70 -0.95 -0.31 0.40 0.11 -34.99 0.13 454.18%
DPS 0.00 2.00 0.00 0.00 0.00 1.25 0.00 -
NAPS 2.0205 2.0212 2.0343 2.0259 2.0189 2.0305 2.3743 -10.18%
Adjusted Per Share Value based on latest NOSH - 736,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.42 11.16 12.85 10.74 10.00 11.40 11.09 -10.30%
EPS 1.43 -0.80 -0.26 0.33 0.09 -29.25 0.11 452.01%
DPS 0.00 1.67 0.00 0.00 0.00 1.05 0.00 -
NAPS 1.6939 1.6925 1.6753 1.6881 1.6331 1.6977 1.941 -8.67%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.57 0.54 0.52 0.48 0.48 0.56 0.57 -
P/RPS 5.07 4.05 3.33 3.73 3.88 4.11 4.20 13.35%
P/EPS 33.53 -56.84 -167.74 120.00 436.36 -1.60 438.46 -81.95%
EY 2.98 -1.76 -0.60 0.83 0.23 -62.48 0.23 450.78%
DY 0.00 3.70 0.00 0.00 0.00 2.23 0.00 -
P/NAPS 0.28 0.27 0.26 0.24 0.24 0.28 0.24 10.81%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 27/02/04 20/11/03 28/08/03 28/05/03 28/02/03 22/11/02 -
Price 0.43 0.55 0.56 0.54 0.49 0.55 0.57 -
P/RPS 3.83 4.13 3.59 4.19 3.96 4.03 4.20 -5.95%
P/EPS 25.29 -57.89 -180.65 135.00 445.45 -1.57 438.46 -85.04%
EY 3.95 -1.73 -0.55 0.74 0.22 -63.62 0.23 564.50%
DY 0.00 3.64 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 0.21 0.27 0.28 0.27 0.24 0.27 0.24 -8.50%

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