[PMCORP] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 542.03%
YoY- -22.77%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 59,964 61,773 54,921 59,893 78,982 89,103 83,541 -19.78%
PBT -43,684 -15,416 -12,102 4,851 -1,325 -6,779 -5,972 275.45%
Tax 29 -454 -232 -1,061 1,547 -746 -794 -
NP -43,655 -15,870 -12,334 3,790 222 -7,525 -6,766 245.40%
-
NP to SH -43,991 -15,973 -11,880 3,666 571 -7,525 -6,766 247.16%
-
Tax Rate - - - 21.87% - - - -
Total Cost 103,619 77,643 67,255 56,103 78,760 96,628 90,307 9.57%
-
Net Worth 353,987 380,713 397,121 408,076 427,176 346,961 385,025 -5.43%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 353,987 380,713 397,121 408,076 427,176 346,961 385,025 -5.43%
NOSH 712,822 713,080 715,662 718,823 716,979 737,745 795,999 -7.07%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -72.80% -25.69% -22.46% 6.33% 0.28% -8.45% -8.10% -
ROE -12.43% -4.20% -2.99% 0.90% 0.13% -2.17% -1.76% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 8.41 8.66 7.67 8.33 11.02 12.08 10.50 -13.71%
EPS -6.17 -2.24 -1.66 0.51 0.08 -1.02 -0.85 273.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4966 0.5339 0.5549 0.5677 0.5958 0.4703 0.4837 1.76%
Adjusted Per Share Value based on latest NOSH - 718,823
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.78 6.98 6.21 6.77 8.93 10.07 9.45 -19.80%
EPS -4.97 -1.81 -1.34 0.41 0.06 -0.85 -0.76 248.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4002 0.4304 0.449 0.4614 0.483 0.3923 0.4353 -5.43%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.25 0.29 0.34 0.43 0.47 0.49 0.44 -
P/RPS 2.97 3.35 4.43 5.16 4.27 4.06 4.19 -20.45%
P/EPS -4.05 -12.95 -20.48 84.31 590.16 -48.04 -51.76 -81.62%
EY -24.69 -7.72 -4.88 1.19 0.17 -2.08 -1.93 444.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.61 0.76 0.79 1.04 0.91 -32.84%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 22/11/06 25/08/06 30/05/06 28/02/06 23/11/05 29/08/05 -
Price 0.27 0.27 0.29 0.38 0.43 0.44 0.50 -
P/RPS 3.21 3.12 3.78 4.56 3.90 3.64 4.76 -23.04%
P/EPS -4.38 -12.05 -17.47 74.51 539.93 -43.14 -58.82 -82.21%
EY -22.86 -8.30 -5.72 1.34 0.19 -2.32 -1.70 462.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.52 0.67 0.72 0.94 1.03 -34.90%

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