[PMCORP] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -55.7%
YoY- 97.92%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 178,380 206,297 236,551 255,569 282,899 311,519 332,638 -34.06%
PBT -58,122 -71,015 -66,351 -23,992 -15,355 -9,225 -7,276 301.12%
Tax 8,075 -6,371 -1,718 -200 -492 -1,054 -2,046 -
NP -50,047 -77,386 -68,069 -24,192 -15,847 -10,279 -9,322 207.55%
-
NP to SH -50,941 -77,618 -68,178 -23,616 -15,168 -10,054 -8,973 219.25%
-
Tax Rate - - - - - - - -
Total Cost 228,427 283,683 304,620 279,761 298,746 321,798 341,960 -23.64%
-
Net Worth 341,045 329,117 353,987 380,713 397,121 408,076 427,176 -13.97%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 341,045 329,117 353,987 380,713 397,121 408,076 427,176 -13.97%
NOSH 714,830 712,839 712,822 713,080 715,662 718,823 716,979 -0.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -28.06% -37.51% -28.78% -9.47% -5.60% -3.30% -2.80% -
ROE -14.94% -23.58% -19.26% -6.20% -3.82% -2.46% -2.10% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 24.95 28.94 33.19 35.84 39.53 43.34 46.39 -33.94%
EPS -7.13 -10.89 -9.56 -3.31 -2.12 -1.40 -1.25 220.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4771 0.4617 0.4966 0.5339 0.5549 0.5677 0.5958 -13.80%
Adjusted Per Share Value based on latest NOSH - 713,080
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 20.17 23.32 26.74 28.89 31.98 35.22 37.61 -34.06%
EPS -5.76 -8.78 -7.71 -2.67 -1.71 -1.14 -1.01 220.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3856 0.3721 0.4002 0.4304 0.449 0.4614 0.483 -13.97%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.25 0.28 0.25 0.29 0.34 0.43 0.47 -
P/RPS 1.00 0.97 0.75 0.81 0.86 0.99 1.01 -0.66%
P/EPS -3.51 -2.57 -2.61 -8.76 -16.04 -30.74 -37.55 -79.49%
EY -28.51 -38.89 -38.26 -11.42 -6.23 -3.25 -2.66 388.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.50 0.54 0.61 0.76 0.79 -24.38%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 22/11/06 25/08/06 30/05/06 28/02/06 -
Price 0.23 0.22 0.27 0.27 0.29 0.38 0.43 -
P/RPS 0.92 0.76 0.81 0.75 0.73 0.88 0.93 -0.72%
P/EPS -3.23 -2.02 -2.82 -8.15 -13.68 -27.17 -34.36 -79.41%
EY -30.98 -49.49 -35.42 -12.27 -7.31 -3.68 -2.91 386.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.54 0.51 0.52 0.67 0.72 -23.74%

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