[PMCORP] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 212.61%
YoY- 101.85%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 352,986 356,196 381,434 390,641 395,802 397,917 382,365 -5.16%
PBT -1,116,601 1,020 7,665 9,987 6,958 -236,843 -232,529 183.27%
Tax 28 1,089 1,028 -3,727 -12,517 -20,431 -21,547 -
NP -1,116,573 2,109 8,693 6,260 -5,559 -257,274 -254,076 167.09%
-
NP to SH -1,116,573 2,109 8,693 6,260 -5,559 -257,274 -254,076 167.09%
-
Tax Rate - -106.76% -13.41% 37.32% 179.89% - - -
Total Cost 1,469,559 354,087 372,741 384,381 401,361 655,191 636,441 74.25%
-
Net Worth 411,089 1,520,986 1,489,270 1,498,260 1,496,964 1,481,757 1,493,088 -57.51%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 8,111 14,893 14,812 14,812 14,812 9,243 9,243 -8.30%
Div Payout % 0.00% 706.20% 170.40% 236.62% 0.00% 0.00% 0.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 411,089 1,520,986 1,489,270 1,498,260 1,496,964 1,481,757 1,493,088 -57.51%
NOSH 838,273 811,192 791,323 741,529 740,631 728,387 736,999 8.92%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -316.32% 0.59% 2.28% 1.60% -1.40% -64.66% -66.45% -
ROE -271.61% 0.14% 0.58% 0.42% -0.37% -17.36% -17.02% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 42.11 43.91 48.20 52.68 53.44 54.63 51.88 -12.93%
EPS -133.20 0.26 1.10 0.84 -0.75 -35.32 -34.47 145.24%
DPS 0.97 1.84 1.87 2.00 2.00 1.25 1.25 -15.48%
NAPS 0.4904 1.875 1.882 2.0205 2.0212 2.0343 2.0259 -60.99%
Adjusted Per Share Value based on latest NOSH - 741,529
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 39.91 40.27 43.13 44.17 44.75 44.99 43.23 -5.16%
EPS -126.24 0.24 0.98 0.71 -0.63 -29.09 -28.73 167.07%
DPS 0.92 1.68 1.67 1.67 1.67 1.05 1.05 -8.39%
NAPS 0.4648 1.7196 1.6838 1.6939 1.6925 1.6753 1.6881 -57.51%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.44 0.60 0.55 0.57 0.54 0.52 0.48 -
P/RPS 1.04 1.37 1.14 1.08 1.01 0.95 0.93 7.70%
P/EPS -0.33 230.78 50.07 67.52 -71.94 -1.47 -1.39 -61.49%
EY -302.73 0.43 2.00 1.48 -1.39 -67.93 -71.82 159.80%
DY 2.20 3.06 3.40 3.51 3.70 2.40 2.61 -10.72%
P/NAPS 0.90 0.32 0.29 0.28 0.27 0.26 0.24 140.40%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 25/08/04 21/05/04 27/02/04 20/11/03 28/08/03 -
Price 0.42 0.52 0.56 0.43 0.55 0.56 0.54 -
P/RPS 1.00 1.18 1.16 0.82 1.03 1.03 1.04 -2.56%
P/EPS -0.32 200.01 50.98 50.94 -73.28 -1.59 -1.57 -65.19%
EY -317.14 0.50 1.96 1.96 -1.36 -63.07 -63.84 189.73%
DY 2.30 3.53 3.34 4.65 3.64 2.23 2.32 -0.57%
P/NAPS 0.86 0.28 0.30 0.21 0.27 0.28 0.27 115.72%

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