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

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -75.74%
YoY- 100.82%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 348,473 350,694 352,986 356,196 381,434 390,641 395,802 -8.14%
PBT -1,129,493 -1,119,035 -1,116,601 1,020 7,665 9,987 6,958 -
Tax -7,086 -5,397 28 1,089 1,028 -3,727 -12,517 -31.59%
NP -1,136,579 -1,124,432 -1,116,573 2,109 8,693 6,260 -5,559 3381.84%
-
NP to SH -1,136,579 -1,124,432 -1,116,573 2,109 8,693 6,260 -5,559 3381.84%
-
Tax Rate - - - -106.76% -13.41% 37.32% 179.89% -
Total Cost 1,485,052 1,475,126 1,469,559 354,087 372,741 384,381 401,361 139.41%
-
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 8,111 8,111 8,111 14,893 14,812 14,812 14,812 -33.09%
Div Payout % 0.00% 0.00% 0.00% 706.20% 170.40% 236.62% 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 -326.16% -320.63% -316.32% 0.59% 2.28% 1.60% -1.40% -
ROE -295.20% -277.27% -271.61% 0.14% 0.58% 0.42% -0.37% -
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 43.78 42.85 42.11 43.91 48.20 52.68 53.44 -12.45%
EPS -142.79 -137.39 -133.20 0.26 1.10 0.84 -0.75 3220.06%
DPS 1.02 0.99 0.97 1.84 1.87 2.00 2.00 -36.19%
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 39.61 39.87 40.13 40.49 43.36 44.41 44.99 -8.14%
EPS -129.20 -127.82 -126.93 0.24 0.99 0.71 -0.63 3388.91%
DPS 0.92 0.92 0.92 1.69 1.68 1.68 1.68 -33.08%
NAPS 0.4377 0.461 0.4673 1.729 1.6929 1.7032 1.7017 -59.58%
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 1.01 0.91 1.04 1.37 1.14 1.08 1.01 0.00%
P/EPS -0.31 -0.28 -0.33 230.78 50.07 67.52 -71.94 -97.36%
EY -324.51 -352.27 -302.73 0.43 2.00 1.48 -1.39 3704.10%
DY 2.32 2.54 2.20 3.06 3.40 3.51 3.70 -26.76%
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 1.14 1.07 1.00 1.18 1.16 0.82 1.03 7.00%
P/EPS -0.35 -0.33 -0.32 200.01 50.98 50.94 -73.28 -97.17%
EY -285.57 -298.66 -317.14 0.50 1.96 1.96 -1.36 3444.30%
DY 2.04 2.15 2.30 3.53 3.34 4.65 3.64 -32.04%
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