[PMCORP] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 167.66%
YoY- 135.64%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 138,027 136,914 134,069 129,866 151,239 178,380 206,297 -23.44%
PBT -375 1,474 14,761 17,461 -43,035 -58,122 -71,015 -96.93%
Tax -1,739 -1,722 12,892 7,591 8,055 8,075 -6,371 -57.82%
NP -2,114 -248 27,653 25,052 -34,980 -50,047 -77,386 -90.86%
-
NP to SH -2,726 -754 27,061 24,300 -35,916 -50,941 -77,618 -89.20%
-
Tax Rate - 116.82% -87.34% -43.47% - - - -
Total Cost 140,141 137,162 106,416 104,814 186,219 228,427 283,683 -37.42%
-
Net Worth 346,055 346,933 357,686 358,593 349,520 341,045 329,117 3.39%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 346,055 346,933 357,686 358,593 349,520 341,045 329,117 3.39%
NOSH 712,195 711,366 717,380 714,757 729,230 714,830 712,839 -0.06%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -1.53% -0.18% 20.63% 19.29% -23.13% -28.06% -37.51% -
ROE -0.79% -0.22% 7.57% 6.78% -10.28% -14.94% -23.58% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 19.38 19.25 18.69 18.17 20.74 24.95 28.94 -23.40%
EPS -0.38 -0.11 3.77 3.40 -4.93 -7.13 -10.89 -89.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4859 0.4877 0.4986 0.5017 0.4793 0.4771 0.4617 3.45%
Adjusted Per Share Value based on latest NOSH - 714,757
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 15.61 15.48 15.16 14.68 17.10 20.17 23.32 -23.42%
EPS -0.31 -0.09 3.06 2.75 -4.06 -5.76 -8.78 -89.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3913 0.3922 0.4044 0.4054 0.3952 0.3856 0.3721 3.40%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.17 0.20 0.19 0.23 0.25 0.25 0.28 -
P/RPS 0.88 1.04 1.02 1.27 1.21 1.00 0.97 -6.26%
P/EPS -44.41 -188.69 5.04 6.77 -5.08 -3.51 -2.57 564.93%
EY -2.25 -0.53 19.85 14.78 -19.70 -28.51 -38.89 -84.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.38 0.46 0.52 0.52 0.61 -30.88%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 18/11/08 26/08/08 27/05/08 27/02/08 21/11/07 28/08/07 28/05/07 -
Price 0.11 0.19 0.19 0.19 0.25 0.23 0.22 -
P/RPS 0.57 0.99 1.02 1.05 1.21 0.92 0.76 -17.40%
P/EPS -28.74 -179.26 5.04 5.59 -5.08 -3.23 -2.02 484.32%
EY -3.48 -0.56 19.85 17.89 -19.70 -30.98 -49.49 -82.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.39 0.38 0.38 0.52 0.48 0.48 -38.68%

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