[PMCORP] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 137.29%
YoY- 104.45%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 229,628 329,106 338,132 366,868 326,604 339,662 187,220 3.45%
PBT -14,502 1,656 27,440 26,026 -155,678 38,670 19,345 -
Tax -2,586 -5,694 8,534 -18,556 155,678 -20,364 -8,181 -17.45%
NP -17,088 -4,038 35,974 7,470 0 18,306 11,164 -
-
NP to SH -16,428 -4,038 35,974 7,470 -168,040 18,306 11,164 -
-
Tax Rate - 343.84% -31.10% 71.30% - 52.66% 42.29% -
Total Cost 246,716 333,144 302,158 359,398 326,604 321,356 176,056 5.78%
-
Net Worth 396,343 390,636 1,440,490 1,483,673 1,765,677 1,837,686 1,856,477 -22.68%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 25,886 25,835 12,938 -
Div Payout % - - - - 0.00% 141.13% 115.89% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 396,343 390,636 1,440,490 1,483,673 1,765,677 1,837,686 1,856,477 -22.68%
NOSH 714,260 807,600 765,404 732,352 739,612 738,145 739,337 -0.57%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -7.44% -1.23% 10.64% 2.04% 0.00% 5.39% 5.96% -
ROE -4.14% -1.03% 2.50% 0.50% -9.52% 1.00% 0.60% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 32.15 40.75 44.18 50.09 44.16 46.02 25.32 4.05%
EPS -2.30 -0.50 4.70 1.02 -22.72 2.48 1.51 -
DPS 0.00 0.00 0.00 0.00 3.50 3.50 1.75 -
NAPS 0.5549 0.4837 1.882 2.0259 2.3873 2.4896 2.511 -22.23%
Adjusted Per Share Value based on latest NOSH - 736,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.96 37.21 38.23 41.48 36.93 38.40 21.17 3.45%
EPS -1.86 -0.46 4.07 0.84 -19.00 2.07 1.26 -
DPS 0.00 0.00 0.00 0.00 2.93 2.92 1.46 -
NAPS 0.4481 0.4417 1.6286 1.6774 1.9963 2.0777 2.0989 -22.68%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.34 0.44 0.55 0.48 0.70 0.64 1.18 -
P/RPS 1.06 1.08 1.24 0.96 1.59 1.39 4.66 -21.86%
P/EPS -14.78 -88.00 11.70 47.06 -3.08 25.81 78.15 -
EY -6.76 -1.14 8.55 2.13 -32.46 3.88 1.28 -
DY 0.00 0.00 0.00 0.00 5.00 5.47 1.48 -
P/NAPS 0.61 0.91 0.29 0.24 0.29 0.26 0.47 4.43%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 29/08/05 25/08/04 28/08/03 26/08/02 27/08/01 25/08/00 -
Price 0.29 0.50 0.56 0.54 0.68 0.70 1.05 -
P/RPS 0.90 1.23 1.27 1.08 1.54 1.52 4.15 -22.47%
P/EPS -12.61 -100.00 11.91 52.94 -2.99 28.23 69.54 -
EY -7.93 -1.00 8.39 1.89 -33.41 3.54 1.44 -
DY 0.00 0.00 0.00 0.00 5.15 5.00 1.67 -
P/NAPS 0.52 1.03 0.30 0.27 0.28 0.28 0.42 3.62%

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