[PMCORP] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 99.21%
YoY- 99.2%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 255,569 282,899 311,519 332,638 349,194 348,473 350,694 -19.00%
PBT -23,992 -15,355 -9,225 -7,276 -1,129,654 -1,129,493 -1,119,035 -92.26%
Tax -200 -492 -1,054 -2,046 -5,608 -7,086 -5,397 -88.86%
NP -24,192 -15,847 -10,279 -9,322 -1,135,262 -1,136,579 -1,124,432 -92.24%
-
NP to SH -23,616 -15,168 -10,054 -8,973 -1,135,262 -1,136,579 -1,124,432 -92.36%
-
Tax Rate - - - - - - - -
Total Cost 279,761 298,746 321,798 341,960 1,484,456 1,485,052 1,475,126 -66.95%
-
Net Worth 380,713 397,121 408,076 427,176 346,961 385,025 405,541 -4.12%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - 8,111 8,111 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 380,713 397,121 408,076 427,176 346,961 385,025 405,541 -4.12%
NOSH 713,080 715,662 718,823 716,979 737,745 795,999 818,448 -8.77%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -9.47% -5.60% -3.30% -2.80% -325.11% -326.16% -320.63% -
ROE -6.20% -3.82% -2.46% -2.10% -327.20% -295.20% -277.27% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 35.84 39.53 43.34 46.39 47.33 43.78 42.85 -11.21%
EPS -3.31 -2.12 -1.40 -1.25 -153.88 -142.79 -137.39 -91.63%
DPS 0.00 0.00 0.00 0.00 0.00 1.02 0.99 -
NAPS 0.5339 0.5549 0.5677 0.5958 0.4703 0.4837 0.4955 5.09%
Adjusted Per Share Value based on latest NOSH - 716,979
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 28.89 31.98 35.22 37.61 39.48 39.40 39.65 -19.01%
EPS -2.67 -1.71 -1.14 -1.01 -128.35 -128.50 -127.13 -92.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.92 0.92 -
NAPS 0.4304 0.449 0.4614 0.483 0.3923 0.4353 0.4585 -4.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.29 0.34 0.43 0.47 0.49 0.44 0.39 -
P/RPS 0.81 0.86 0.99 1.01 1.04 1.01 0.91 -7.46%
P/EPS -8.76 -16.04 -30.74 -37.55 -0.32 -0.31 -0.28 890.80%
EY -11.42 -6.23 -3.25 -2.66 -314.05 -324.51 -352.27 -89.81%
DY 0.00 0.00 0.00 0.00 0.00 2.32 2.54 -
P/NAPS 0.54 0.61 0.76 0.79 1.04 0.91 0.79 -22.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 25/08/06 30/05/06 28/02/06 23/11/05 29/08/05 25/05/05 -
Price 0.27 0.29 0.38 0.43 0.44 0.50 0.46 -
P/RPS 0.75 0.73 0.88 0.93 0.93 1.14 1.07 -21.07%
P/EPS -8.15 -13.68 -27.17 -34.36 -0.29 -0.35 -0.33 746.41%
EY -12.27 -7.31 -3.68 -2.91 -349.73 -285.57 -298.66 -88.07%
DY 0.00 0.00 0.00 0.00 0.00 2.04 2.15 -
P/NAPS 0.51 0.52 0.67 0.72 0.94 1.03 0.93 -32.97%

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