[PMCORP] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 98.37%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 236,551 332,638 352,986 395,802 370,604 352,955 382,760 -7.70%
PBT -66,351 -7,276 -1,116,601 6,958 -323,381 60,284 49,200 -
Tax -1,718 -1,678 28 -12,517 -18,450 -24,441 -21,399 -34.30%
NP -68,069 -8,954 -1,116,573 -5,559 -341,831 35,843 27,801 -
-
NP to SH -68,178 -8,973 -1,116,573 -5,559 -341,831 35,843 27,801 -
-
Tax Rate - - - 179.89% - 40.54% 43.49% -
Total Cost 304,620 341,592 1,469,559 401,361 712,435 317,112 354,959 -2.51%
-
Net Worth 337,621 418,113 480,383 1,498,113 1,501,704 1,862,727 1,847,509 -24.65%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 7,953 14,824 22,187 44,341 44,363 -
Div Payout % - - 0.00% 0.00% 0.00% 123.71% 159.57% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 337,621 418,113 480,383 1,498,113 1,501,704 1,862,727 1,847,509 -24.65%
NOSH 715,148 774,858 795,336 741,200 739,573 739,030 739,388 -0.55%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -28.78% -2.69% -316.32% -1.40% -92.24% 10.16% 7.26% -
ROE -20.19% -2.15% -232.43% -0.37% -22.76% 1.92% 1.50% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 33.08 42.93 44.38 53.40 50.11 47.76 51.77 -7.18%
EPS -9.54 -1.16 -140.39 -0.75 -46.22 4.85 3.76 -
DPS 0.00 0.00 1.00 2.00 3.00 6.00 6.00 -
NAPS 0.4721 0.5396 0.604 2.0212 2.0305 2.5205 2.4987 -24.23%
Adjusted Per Share Value based on latest NOSH - 740,631
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 26.74 37.61 39.91 44.75 41.90 39.91 43.27 -7.70%
EPS -7.71 -1.01 -126.24 -0.63 -38.65 4.05 3.14 -
DPS 0.00 0.00 0.90 1.68 2.51 5.01 5.02 -
NAPS 0.3817 0.4727 0.5431 1.6938 1.6978 2.106 2.0888 -24.65%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.25 0.47 0.44 0.54 0.56 0.60 0.69 -
P/RPS 0.76 1.09 0.99 1.01 1.12 1.26 1.33 -8.90%
P/EPS -2.62 -40.59 -0.31 -72.00 -1.21 12.37 18.35 -
EY -38.13 -2.46 -319.07 -1.39 -82.54 8.08 5.45 -
DY 0.00 0.00 2.27 3.70 5.36 10.00 8.70 -
P/NAPS 0.53 0.87 0.73 0.27 0.28 0.24 0.28 11.21%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 25/02/05 27/02/04 28/02/03 27/02/02 26/02/01 -
Price 0.27 0.43 0.42 0.55 0.55 0.61 0.67 -
P/RPS 0.82 1.00 0.95 1.03 1.10 1.28 1.29 -7.27%
P/EPS -2.83 -37.13 -0.30 -73.33 -1.19 12.58 17.82 -
EY -35.31 -2.69 -334.26 -1.36 -84.04 7.95 5.61 -
DY 0.00 0.00 2.38 3.64 5.45 9.84 8.96 -
P/NAPS 0.57 0.80 0.70 0.27 0.27 0.24 0.27 13.25%

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