[PMCORP] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -212.03%
YoY- -306.84%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 63,984 127,382 113,286 229,628 329,106 338,132 366,868 -25.23%
PBT 10,948 -30,018 1,956 -14,502 1,656 27,440 26,026 -13.42%
Tax -1,156 -1,626 17,000 -2,586 -5,694 8,534 -18,556 -37.01%
NP 9,792 -31,644 18,956 -17,088 -4,038 35,974 7,470 4.61%
-
NP to SH 9,388 -32,062 18,046 -16,428 -4,038 35,974 7,470 3.87%
-
Tax Rate 10.56% - -869.12% - 343.84% -31.10% 71.30% -
Total Cost 54,192 159,026 94,330 246,716 333,144 302,158 359,398 -27.02%
-
Net Worth 328,793 347,480 341,656 396,343 390,636 1,440,490 1,483,673 -22.19%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 328,793 347,480 341,656 396,343 390,636 1,440,490 1,483,673 -22.19%
NOSH 711,212 712,488 716,111 714,260 807,600 765,404 732,352 -0.48%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 15.30% -24.84% 16.73% -7.44% -1.23% 10.64% 2.04% -
ROE 2.86% -9.23% 5.28% -4.14% -1.03% 2.50% 0.50% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 9.00 17.88 15.82 32.15 40.75 44.18 50.09 -24.86%
EPS 1.32 -4.50 2.52 -2.30 -0.50 4.70 1.02 4.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4623 0.4877 0.4771 0.5549 0.4837 1.882 2.0259 -21.81%
Adjusted Per Share Value based on latest NOSH - 715,662
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 7.27 14.48 12.88 26.10 37.41 38.44 41.70 -25.23%
EPS 1.07 -3.64 2.05 -1.87 -0.46 4.09 0.85 3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3738 0.395 0.3884 0.4505 0.4441 1.6375 1.6866 -22.18%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.14 0.20 0.25 0.34 0.44 0.55 0.48 -
P/RPS 1.56 1.12 1.58 1.06 1.08 1.24 0.96 8.42%
P/EPS 10.61 -4.44 9.92 -14.78 -88.00 11.70 47.06 -21.96%
EY 9.43 -22.50 10.08 -6.76 -1.14 8.55 2.13 28.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.52 0.61 0.91 0.29 0.24 3.78%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 26/08/08 28/08/07 25/08/06 29/08/05 25/08/04 28/08/03 -
Price 0.14 0.19 0.23 0.29 0.50 0.56 0.54 -
P/RPS 1.56 1.06 1.45 0.90 1.23 1.27 1.08 6.31%
P/EPS 10.61 -4.22 9.13 -12.61 -100.00 11.91 52.94 -23.48%
EY 9.43 -23.68 10.96 -7.93 -1.00 8.39 1.89 30.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.48 0.52 1.03 0.30 0.27 1.76%

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