[PMCORP] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -261.54%
YoY- 92.41%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 93,260 109,088 124,959 138,027 136,914 134,069 129,866 -19.82%
PBT -15,754 -30,866 -36,237 -375 1,474 14,761 17,461 -
Tax -1,497 -1,672 -1,732 -1,739 -1,722 12,892 7,591 -
NP -17,251 -32,538 -37,969 -2,114 -248 27,653 25,052 -
-
NP to SH -18,636 -33,997 -39,361 -2,726 -754 27,061 24,300 -
-
Tax Rate - - - - 116.82% -87.34% -43.47% -
Total Cost 110,511 141,626 162,928 140,141 137,162 106,416 104,814 3.59%
-
Net Worth 328,232 326,219 323,784 346,055 346,933 357,686 358,593 -5.73%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 328,232 326,219 323,784 346,055 346,933 357,686 358,593 -5.73%
NOSH 709,999 712,424 709,742 712,195 711,366 717,380 714,757 -0.44%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -18.50% -29.83% -30.39% -1.53% -0.18% 20.63% 19.29% -
ROE -5.68% -10.42% -12.16% -0.79% -0.22% 7.57% 6.78% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 13.14 15.31 17.61 19.38 19.25 18.69 18.17 -19.44%
EPS -2.62 -4.77 -5.55 -0.38 -0.11 3.77 3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4623 0.4579 0.4562 0.4859 0.4877 0.4986 0.5017 -5.31%
Adjusted Per Share Value based on latest NOSH - 712,195
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.54 12.33 14.13 15.61 15.48 15.16 14.68 -19.83%
EPS -2.11 -3.84 -4.45 -0.31 -0.09 3.06 2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3711 0.3688 0.3661 0.3913 0.3922 0.4044 0.4054 -5.72%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.14 0.09 0.10 0.17 0.20 0.19 0.23 -
P/RPS 1.07 0.59 0.57 0.88 1.04 1.02 1.27 -10.80%
P/EPS -5.33 -1.89 -1.80 -44.41 -188.69 5.04 6.77 -
EY -18.75 -53.02 -55.46 -2.25 -0.53 19.85 14.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.20 0.22 0.35 0.41 0.38 0.46 -24.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 26/05/09 26/02/09 18/11/08 26/08/08 27/05/08 27/02/08 -
Price 0.14 0.16 0.10 0.11 0.19 0.19 0.19 -
P/RPS 1.07 1.04 0.57 0.57 0.99 1.02 1.05 1.26%
P/EPS -5.33 -3.35 -1.80 -28.74 -179.26 5.04 5.59 -
EY -18.75 -29.83 -55.46 -3.48 -0.56 19.85 17.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.22 0.23 0.39 0.38 0.38 -14.59%

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