[PMCORP] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -467.95%
YoY- -1053.69%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 397,917 382,365 377,610 370,603 383,822 383,657 371,835 4.61%
PBT -236,843 -232,529 -318,156 -323,381 -41,404 -36,890 52,081 -
Tax -20,431 -21,547 -19,637 -18,450 -18,783 -20,440 -23,394 -8.62%
NP -257,274 -254,076 -337,793 -341,831 -60,187 -57,330 28,687 -
-
NP to SH -257,274 -254,076 -337,793 -341,831 -60,187 -57,330 28,687 -
-
Tax Rate - - - - - - 44.92% -
Total Cost 655,191 636,441 715,403 712,434 444,009 440,987 343,148 53.84%
-
Net Worth 1,481,757 1,493,088 1,444,431 1,501,554 1,716,801 1,765,749 1,837,553 -13.35%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 9,243 9,243 22,187 22,187 44,329 44,329 44,320 -64.79%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 154.50% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 1,481,757 1,493,088 1,444,431 1,501,554 1,716,801 1,765,749 1,837,553 -13.35%
NOSH 728,387 736,999 715,454 739,499 723,076 739,642 738,863 -0.94%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -64.66% -66.45% -89.46% -92.24% -15.68% -14.94% 7.71% -
ROE -17.36% -17.02% -23.39% -22.77% -3.51% -3.25% 1.56% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 54.63 51.88 52.78 50.12 53.08 51.87 50.33 5.61%
EPS -35.32 -34.47 -47.21 -46.22 -8.32 -7.75 3.88 -
DPS 1.25 1.25 3.10 3.00 6.13 6.00 6.00 -64.82%
NAPS 2.0343 2.0259 2.0189 2.0305 2.3743 2.3873 2.487 -12.52%
Adjusted Per Share Value based on latest NOSH - 739,499
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 44.99 43.23 42.69 41.90 43.40 43.38 42.04 4.62%
EPS -29.09 -28.73 -38.19 -38.65 -6.80 -6.48 3.24 -
DPS 1.05 1.05 2.51 2.51 5.01 5.01 5.01 -64.68%
NAPS 1.6753 1.6881 1.6331 1.6977 1.941 1.9964 2.0775 -13.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.52 0.48 0.48 0.56 0.57 0.70 0.69 -
P/RPS 0.95 0.93 0.91 1.12 1.07 1.35 1.37 -21.63%
P/EPS -1.47 -1.39 -1.02 -1.21 -6.85 -9.03 17.77 -
EY -67.93 -71.82 -98.36 -82.54 -14.60 -11.07 5.63 -
DY 2.40 2.61 6.46 5.36 10.76 8.57 8.70 -57.59%
P/NAPS 0.26 0.24 0.24 0.28 0.24 0.29 0.28 -4.81%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 28/08/03 28/05/03 28/02/03 22/11/02 26/08/02 21/05/02 -
Price 0.56 0.54 0.49 0.55 0.57 0.68 0.77 -
P/RPS 1.03 1.04 0.93 1.10 1.07 1.31 1.53 -23.16%
P/EPS -1.59 -1.57 -1.04 -1.19 -6.85 -8.77 19.83 -
EY -63.07 -63.84 -96.35 -84.04 -14.60 -11.40 5.04 -
DY 2.23 2.32 6.33 5.46 10.76 8.82 7.79 -56.53%
P/NAPS 0.28 0.27 0.24 0.27 0.24 0.28 0.31 -6.55%

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