[PMCORP] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -73.64%
YoY- 101.78%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 235,449 338,208 343,264 396,072 359,654 348,170 382,726 -7.77%
PBT -30,222 -7,934 9,469 17,386 -97,997 37,586 39,597 -
Tax -2,329 -4,790 2,724 -15,417 -12,776 -20,320 -19,333 -29.71%
NP -32,552 -12,725 12,193 1,969 -110,773 17,266 20,264 -
-
NP to SH -32,249 -12,725 12,193 1,969 -110,773 17,266 20,264 -
-
Tax Rate - - -28.77% 88.67% - 54.06% 48.82% -
Total Cost 268,001 350,933 331,070 394,102 470,427 330,904 362,462 -4.90%
-
Net Worth 382,054 370,953 1,465,544 1,502,330 1,756,516 1,848,224 1,851,573 -23.11%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 104 - 17,262 - - -
Div Payout % - - 0.85% - 0.00% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 382,054 370,953 1,465,544 1,502,330 1,756,516 1,848,224 1,851,573 -23.11%
NOSH 715,591 788,760 781,623 738,499 739,804 739,999 737,766 -0.50%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -13.83% -3.76% 3.55% 0.50% -30.80% 4.96% 5.29% -
ROE -8.44% -3.43% 0.83% 0.13% -6.31% 0.93% 1.09% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 32.90 42.88 43.92 53.63 48.61 47.05 51.88 -7.30%
EPS -4.51 -1.61 1.56 0.27 -14.97 2.33 2.75 -
DPS 0.00 0.00 0.01 0.00 2.33 0.00 0.00 -
NAPS 0.5339 0.4703 1.875 2.0343 2.3743 2.4976 2.5097 -22.72%
Adjusted Per Share Value based on latest NOSH - 728,387
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 26.62 38.24 38.81 44.78 40.66 39.36 43.27 -7.77%
EPS -3.65 -1.44 1.38 0.22 -12.52 1.95 2.29 -
DPS 0.00 0.00 0.01 0.00 1.95 0.00 0.00 -
NAPS 0.432 0.4194 1.6569 1.6985 1.9859 2.0896 2.0934 -23.11%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.29 0.49 0.60 0.52 0.57 0.56 0.77 -
P/RPS 0.88 1.14 1.37 0.97 1.17 1.19 1.48 -8.29%
P/EPS -6.43 -30.37 38.46 195.00 -3.81 24.00 28.03 -
EY -15.54 -3.29 2.60 0.51 -26.27 4.17 3.57 -
DY 0.00 0.00 0.02 0.00 4.09 0.00 0.00 -
P/NAPS 0.54 1.04 0.32 0.26 0.24 0.22 0.31 9.68%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 23/11/05 25/11/04 20/11/03 22/11/02 19/11/01 17/11/00 -
Price 0.27 0.44 0.52 0.56 0.57 0.61 0.74 -
P/RPS 0.82 1.03 1.18 1.04 1.17 1.30 1.43 -8.84%
P/EPS -5.99 -27.27 33.33 210.00 -3.81 26.14 26.94 -
EY -16.69 -3.67 3.00 0.48 -26.27 3.83 3.71 -
DY 0.00 0.00 0.03 0.00 4.09 0.00 0.00 -
P/NAPS 0.51 0.94 0.28 0.28 0.24 0.24 0.29 9.86%

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