[PMCORP] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -57.31%
YoY- 82.53%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 81,012 95,538 88,382 85,762 83,304 98,748 113,620 -20.17%
PBT 6,800 -1,123,703 -6,618 4,486 9,234 -6,082 27 3874.68%
Tax -2,053 -2,015 -2,224 895 3,372 -954 -2,285 -6.88%
NP 4,747 -1,125,718 -8,842 5,381 12,606 -7,036 -2,258 -
-
NP to SH 4,747 -1,125,718 -8,842 5,381 12,606 -7,036 -2,258 -
-
Tax Rate 30.19% - - -19.95% -36.52% - 8,462.96% -
Total Cost 76,265 1,221,256 97,224 80,381 70,698 105,784 115,878 -24.31%
-
Net Worth 405,541 411,089 1,520,986 1,489,270 1,498,260 1,496,964 1,481,757 -57.81%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 81 - - 14,812 - -
Div Payout % - - 0.00% - - 0.00% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 405,541 411,089 1,520,986 1,489,270 1,498,260 1,496,964 1,481,757 -57.81%
NOSH 818,448 838,273 811,192 791,323 741,529 740,631 728,387 8.07%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.86% -1,178.29% -10.00% 6.27% 15.13% -7.13% -1.99% -
ROE 1.17% -273.84% -0.58% 0.36% 0.84% -0.47% -0.15% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.90 11.40 10.90 10.84 11.23 13.33 15.60 -26.13%
EPS 0.58 -134.29 -1.09 0.68 1.70 -0.95 -0.31 -
DPS 0.00 0.00 0.01 0.00 0.00 2.00 0.00 -
NAPS 0.4955 0.4904 1.875 1.882 2.0205 2.0212 2.0343 -60.96%
Adjusted Per Share Value based on latest NOSH - 791,323
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.21 10.86 10.05 9.75 9.47 11.23 12.92 -20.18%
EPS 0.54 -127.97 -1.01 0.61 1.43 -0.80 -0.26 -
DPS 0.00 0.00 0.01 0.00 0.00 1.68 0.00 -
NAPS 0.461 0.4673 1.729 1.6929 1.7032 1.7017 1.6844 -57.81%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.39 0.44 0.60 0.55 0.57 0.54 0.52 -
P/RPS 3.94 3.86 5.51 5.07 5.07 4.05 3.33 11.85%
P/EPS 67.24 -0.33 -55.05 80.88 33.53 -56.84 -167.74 -
EY 1.49 -305.20 -1.82 1.24 2.98 -1.76 -0.60 -
DY 0.00 0.00 0.02 0.00 0.00 3.70 0.00 -
P/NAPS 0.79 0.90 0.32 0.29 0.28 0.27 0.26 109.64%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 25/02/05 25/11/04 25/08/04 21/05/04 27/02/04 20/11/03 -
Price 0.46 0.42 0.52 0.56 0.43 0.55 0.56 -
P/RPS 4.65 3.69 4.77 5.17 3.83 4.13 3.59 18.80%
P/EPS 79.31 -0.31 -47.71 82.35 25.29 -57.89 -180.65 -
EY 1.26 -319.74 -2.10 1.21 3.95 -1.73 -0.55 -
DY 0.00 0.00 0.02 0.00 0.00 3.64 0.00 -
P/NAPS 0.93 0.86 0.28 0.30 0.21 0.27 0.28 122.45%

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