[PMCORP] QoQ Quarter Result on 30-Sep-2004 [#3]

Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -264.32%
YoY- -291.59%
Quarter Report
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 83,541 81,012 95,538 88,382 85,762 83,304 98,748 -10.55%
PBT -5,972 6,800 -1,123,703 -6,618 4,486 9,234 -6,082 -1.21%
Tax -794 -2,053 -2,015 -2,224 895 3,372 -954 -11.52%
NP -6,766 4,747 -1,125,718 -8,842 5,381 12,606 -7,036 -2.57%
-
NP to SH -6,766 4,747 -1,125,718 -8,842 5,381 12,606 -7,036 -2.57%
-
Tax Rate - 30.19% - - -19.95% -36.52% - -
Total Cost 90,307 76,265 1,221,256 97,224 80,381 70,698 105,784 -10.01%
-
Net Worth 385,025 405,541 411,089 1,520,986 1,489,270 1,498,260 1,496,964 -59.58%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - 81 - - 14,812 -
Div Payout % - - - 0.00% - - 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 385,025 405,541 411,089 1,520,986 1,489,270 1,498,260 1,496,964 -59.58%
NOSH 795,999 818,448 838,273 811,192 791,323 741,529 740,631 4.92%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -8.10% 5.86% -1,178.29% -10.00% 6.27% 15.13% -7.13% -
ROE -1.76% 1.17% -273.84% -0.58% 0.36% 0.84% -0.47% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.50 9.90 11.40 10.90 10.84 11.23 13.33 -14.72%
EPS -0.85 0.58 -134.29 -1.09 0.68 1.70 -0.95 -7.15%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 2.00 -
NAPS 0.4837 0.4955 0.4904 1.875 1.882 2.0205 2.0212 -61.48%
Adjusted Per Share Value based on latest NOSH - 811,192
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.45 9.16 10.80 9.99 9.70 9.42 11.16 -10.50%
EPS -0.76 0.54 -127.27 -1.00 0.61 1.43 -0.80 -3.36%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 1.67 -
NAPS 0.4353 0.4585 0.4648 1.7196 1.6838 1.6939 1.6925 -59.59%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.44 0.39 0.44 0.60 0.55 0.57 0.54 -
P/RPS 4.19 3.94 3.86 5.51 5.07 5.07 4.05 2.29%
P/EPS -51.76 67.24 -0.33 -55.05 80.88 33.53 -56.84 -6.05%
EY -1.93 1.49 -305.20 -1.82 1.24 2.98 -1.76 6.34%
DY 0.00 0.00 0.00 0.02 0.00 0.00 3.70 -
P/NAPS 0.91 0.79 0.90 0.32 0.29 0.28 0.27 124.96%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 25/05/05 25/02/05 25/11/04 25/08/04 21/05/04 27/02/04 -
Price 0.50 0.46 0.42 0.52 0.56 0.43 0.55 -
P/RPS 4.76 4.65 3.69 4.77 5.17 3.83 4.13 9.93%
P/EPS -58.82 79.31 -0.31 -47.71 82.35 25.29 -57.89 1.06%
EY -1.70 1.26 -319.74 -2.10 1.21 3.95 -1.73 -1.16%
DY 0.00 0.00 0.00 0.02 0.00 0.00 3.64 -
P/NAPS 1.03 0.93 0.86 0.28 0.30 0.21 0.27 144.34%

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