[PMCORP] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 111.52%
YoY- 178.03%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 21,358 19,574 14,021 17,971 25,523 35,745 29,849 -19.95%
PBT -3,901 -1,671 2,616 2,858 -19,050 -2,178 -12,496 -53.88%
Tax 119 -221 -225 -353 -428 -491 -400 -
NP -3,782 -1,892 2,391 2,505 -19,478 -2,669 -12,896 -55.76%
-
NP to SH -3,837 -2,043 2,343 2,351 -20,410 -2,920 -13,018 -55.61%
-
Tax Rate - - 8.60% 12.35% - - - -
Total Cost 25,140 21,466 11,630 15,466 45,001 38,414 42,745 -29.73%
-
Net Worth 322,236 323,921 328,232 326,219 323,784 346,055 346,933 -4.79%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 322,236 323,921 328,232 326,219 323,784 346,055 346,933 -4.79%
NOSH 710,555 704,482 709,999 712,424 709,742 712,195 711,366 -0.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -17.71% -9.67% 17.05% 13.94% -76.32% -7.47% -43.20% -
ROE -1.19% -0.63% 0.71% 0.72% -6.30% -0.84% -3.75% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.01 2.78 1.97 2.52 3.60 5.02 4.20 -19.86%
EPS -0.54 -0.29 0.33 0.33 -2.88 -0.41 -1.83 -55.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4535 0.4598 0.4623 0.4579 0.4562 0.4859 0.4877 -4.71%
Adjusted Per Share Value based on latest NOSH - 712,424
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.41 2.21 1.59 2.03 2.89 4.04 3.37 -19.98%
EPS -0.43 -0.23 0.26 0.27 -2.31 -0.33 -1.47 -55.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3643 0.3662 0.3711 0.3688 0.3661 0.3913 0.3922 -4.78%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.13 0.12 0.14 0.09 0.10 0.17 0.20 -
P/RPS 4.32 4.32 7.09 3.57 2.78 3.39 4.77 -6.37%
P/EPS -24.07 -41.38 42.42 27.27 -3.48 -41.46 -10.93 69.02%
EY -4.15 -2.42 2.36 3.67 -28.76 -2.41 -9.15 -40.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.30 0.20 0.22 0.35 0.41 -20.56%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 19/11/09 19/08/09 26/05/09 26/02/09 18/11/08 26/08/08 -
Price 0.13 0.14 0.14 0.16 0.10 0.11 0.19 -
P/RPS 4.32 5.04 7.09 6.34 2.78 2.19 4.53 -3.10%
P/EPS -24.07 -48.28 42.42 48.48 -3.48 -26.83 -10.38 74.92%
EY -4.15 -2.07 2.36 2.06 -28.76 -3.73 -9.63 -42.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.30 0.35 0.22 0.23 0.39 -17.87%

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