[PMCORP] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -27626.7%
YoY- -1230.26%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 113,620 94,969 88,465 100,863 98,068 86,092 77,210 29.34%
PBT 27 6,808 6,205 -249,883 4,341 -78,819 980 -90.85%
Tax -2,285 -3,860 -5,418 -8,868 -3,401 78,819 -980 75.74%
NP -2,258 2,948 787 -258,751 940 0 0 -
-
NP to SH -2,258 2,948 787 -258,751 940 -80,769 -3,251 -21.55%
-
Tax Rate 8,462.96% 56.70% 87.32% - 78.35% - 100.00% -
Total Cost 115,878 92,021 87,678 359,614 97,128 86,092 77,210 31.05%
-
Net Worth 1,481,757 1,493,088 1,444,431 1,501,554 1,716,801 1,765,749 1,837,553 -13.35%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 9,243 - 12,943 - -
Div Payout % - - - 0.00% - 0.00% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,481,757 1,493,088 1,444,431 1,501,554 1,716,801 1,765,749 1,837,553 -13.35%
NOSH 728,387 736,999 715,454 739,499 723,076 739,642 738,863 -0.94%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -1.99% 3.10% 0.89% -256.54% 0.96% 0.00% 0.00% -
ROE -0.15% 0.20% 0.05% -17.23% 0.05% -4.57% -0.18% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.60 12.89 12.36 13.64 13.56 11.64 10.45 30.58%
EPS -0.31 0.40 0.11 -34.99 0.13 -10.92 -0.44 -20.80%
DPS 0.00 0.00 0.00 1.25 0.00 1.75 0.00 -
NAPS 2.0343 2.0259 2.0189 2.0305 2.3743 2.3873 2.487 -12.52%
Adjusted Per Share Value based on latest NOSH - 739,499
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.85 10.74 10.00 11.40 11.09 9.73 8.73 29.36%
EPS -0.26 0.33 0.09 -29.25 0.11 -9.13 -0.37 -20.94%
DPS 0.00 0.00 0.00 1.05 0.00 1.46 0.00 -
NAPS 1.6753 1.6881 1.6331 1.6977 1.941 1.9964 2.0775 -13.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.52 0.48 0.48 0.56 0.57 0.70 0.69 -
P/RPS 3.33 3.73 3.88 4.11 4.20 6.01 6.60 -36.59%
P/EPS -167.74 120.00 436.36 -1.60 438.46 -6.41 -156.82 4.58%
EY -0.60 0.83 0.23 -62.48 0.23 -15.60 -0.64 -4.20%
DY 0.00 0.00 0.00 2.23 0.00 2.50 0.00 -
P/NAPS 0.26 0.24 0.24 0.28 0.24 0.29 0.28 -4.81%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 28/05/03 28/02/03 22/11/02 26/08/02 21/05/02 -
Price 0.56 0.54 0.49 0.55 0.57 0.68 0.77 -
P/RPS 3.59 4.19 3.96 4.03 4.20 5.84 7.37 -38.06%
P/EPS -180.65 135.00 445.45 -1.57 438.46 -6.23 -175.00 2.13%
EY -0.55 0.74 0.22 -63.62 0.23 -16.06 -0.57 -2.35%
DY 0.00 0.00 0.00 2.27 0.00 2.57 0.00 -
P/NAPS 0.28 0.27 0.24 0.27 0.24 0.28 0.31 -6.55%

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