[PMCORP] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 34.37%
YoY- -235.85%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 134,069 129,866 151,239 178,380 206,297 236,551 255,569 -34.92%
PBT 14,761 17,461 -43,035 -58,122 -71,015 -66,351 -23,992 -
Tax 12,892 7,591 8,055 8,075 -6,371 -1,718 -200 -
NP 27,653 25,052 -34,980 -50,047 -77,386 -68,069 -24,192 -
-
NP to SH 27,061 24,300 -35,916 -50,941 -77,618 -68,178 -23,616 -
-
Tax Rate -87.34% -43.47% - - - - - -
Total Cost 106,416 104,814 186,219 228,427 283,683 304,620 279,761 -47.47%
-
Net Worth 357,686 358,593 349,520 341,045 329,117 353,987 380,713 -4.07%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 357,686 358,593 349,520 341,045 329,117 353,987 380,713 -4.07%
NOSH 717,380 714,757 729,230 714,830 712,839 712,822 713,080 0.40%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 20.63% 19.29% -23.13% -28.06% -37.51% -28.78% -9.47% -
ROE 7.57% 6.78% -10.28% -14.94% -23.58% -19.26% -6.20% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.69 18.17 20.74 24.95 28.94 33.19 35.84 -35.18%
EPS 3.77 3.40 -4.93 -7.13 -10.89 -9.56 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4986 0.5017 0.4793 0.4771 0.4617 0.4966 0.5339 -4.45%
Adjusted Per Share Value based on latest NOSH - 714,830
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 15.16 14.68 17.10 20.17 23.32 26.74 28.89 -34.91%
EPS 3.06 2.75 -4.06 -5.76 -8.78 -7.71 -2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4044 0.4054 0.3952 0.3856 0.3721 0.4002 0.4304 -4.06%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.19 0.23 0.25 0.25 0.28 0.25 0.29 -
P/RPS 1.02 1.27 1.21 1.00 0.97 0.75 0.81 16.59%
P/EPS 5.04 6.77 -5.08 -3.51 -2.57 -2.61 -8.76 -
EY 19.85 14.78 -19.70 -28.51 -38.89 -38.26 -11.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.52 0.52 0.61 0.50 0.54 -20.86%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 27/02/08 21/11/07 28/08/07 28/05/07 28/02/07 22/11/06 -
Price 0.19 0.19 0.25 0.23 0.22 0.27 0.27 -
P/RPS 1.02 1.05 1.21 0.92 0.76 0.81 0.75 22.72%
P/EPS 5.04 5.59 -5.08 -3.23 -2.02 -2.82 -8.15 -
EY 19.85 17.89 -19.70 -30.98 -49.49 -35.42 -12.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.52 0.48 0.48 0.54 0.51 -17.79%

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