[PMCORP] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 34.08%
YoY- -741.54%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 338,208 343,264 396,072 359,654 348,170 382,726 45,134 -2.11%
PBT -7,934 9,469 17,386 -97,997 37,586 39,597 20,714 -
Tax -4,790 2,724 -15,417 -12,776 -20,320 -19,333 794 -
NP -12,725 12,193 1,969 -110,773 17,266 20,264 21,509 -
-
NP to SH -12,725 12,193 1,969 -110,773 17,266 20,264 21,509 -
-
Tax Rate - -28.77% 88.67% - 54.06% 48.82% -3.83% -
Total Cost 350,933 331,070 394,102 470,427 330,904 362,462 23,625 -2.82%
-
Net Worth 370,953 1,465,544 1,502,330 1,756,516 1,848,224 1,851,573 1,807,523 1.69%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 104 - 17,262 - - - -
Div Payout % - 0.85% - 0.00% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 370,953 1,465,544 1,502,330 1,756,516 1,848,224 1,851,573 1,807,523 1.69%
NOSH 788,760 781,623 738,499 739,804 739,999 737,766 739,999 -0.06%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -3.76% 3.55% 0.50% -30.80% 4.96% 5.29% 47.66% -
ROE -3.43% 0.83% 0.13% -6.31% 0.93% 1.09% 1.19% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 42.88 43.92 53.63 48.61 47.05 51.88 6.10 -2.05%
EPS -1.61 1.56 0.27 -14.97 2.33 2.75 2.91 -
DPS 0.00 0.01 0.00 2.33 0.00 0.00 0.00 -
NAPS 0.4703 1.875 2.0343 2.3743 2.4976 2.5097 2.4426 1.76%
Adjusted Per Share Value based on latest NOSH - 723,076
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 38.24 38.81 44.78 40.66 39.36 43.27 5.10 -2.11%
EPS -1.44 1.38 0.22 -12.52 1.95 2.29 2.43 -
DPS 0.00 0.01 0.00 1.95 0.00 0.00 0.00 -
NAPS 0.4194 1.6569 1.6985 1.9859 2.0896 2.0934 2.0436 1.69%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.49 0.60 0.52 0.57 0.56 0.77 0.00 -
P/RPS 1.14 1.37 0.97 1.17 1.19 1.48 0.00 -100.00%
P/EPS -30.37 38.46 195.00 -3.81 24.00 28.03 0.00 -100.00%
EY -3.29 2.60 0.51 -26.27 4.17 3.57 0.00 -100.00%
DY 0.00 0.02 0.00 4.09 0.00 0.00 0.00 -
P/NAPS 1.04 0.32 0.26 0.24 0.22 0.31 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 25/11/04 20/11/03 22/11/02 19/11/01 17/11/00 26/11/99 -
Price 0.44 0.52 0.56 0.57 0.61 0.74 0.00 -
P/RPS 1.03 1.18 1.04 1.17 1.30 1.43 0.00 -100.00%
P/EPS -27.27 33.33 210.00 -3.81 26.14 26.94 0.00 -100.00%
EY -3.67 3.00 0.48 -26.27 3.83 3.71 0.00 -100.00%
DY 0.00 0.03 0.00 4.09 0.00 0.00 0.00 -
P/NAPS 0.94 0.28 0.28 0.24 0.24 0.29 0.00 -100.00%

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