[PMCORP] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -66.11%
YoY- 519.16%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 121,700 235,449 338,208 343,264 396,072 359,654 348,170 -16.06%
PBT 865 -30,222 -7,934 9,469 17,386 -97,997 37,586 -46.65%
Tax 10,701 -2,329 -4,790 2,724 -15,417 -12,776 -20,320 -
NP 11,566 -32,552 -12,725 12,193 1,969 -110,773 17,266 -6.45%
-
NP to SH 10,766 -32,249 -12,725 12,193 1,969 -110,773 17,266 -7.56%
-
Tax Rate -1,237.11% - - -28.77% 88.67% - 54.06% -
Total Cost 110,133 268,001 350,933 331,070 394,102 470,427 330,904 -16.74%
-
Net Worth 342,508 382,054 370,953 1,465,544 1,502,330 1,756,516 1,848,224 -24.48%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 104 - 17,262 - -
Div Payout % - - - 0.85% - 0.00% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 342,508 382,054 370,953 1,465,544 1,502,330 1,756,516 1,848,224 -24.48%
NOSH 714,601 715,591 788,760 781,623 738,499 739,804 739,999 -0.58%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.50% -13.83% -3.76% 3.55% 0.50% -30.80% 4.96% -
ROE 3.14% -8.44% -3.43% 0.83% 0.13% -6.31% 0.93% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 17.03 32.90 42.88 43.92 53.63 48.61 47.05 -15.57%
EPS 1.51 -4.51 -1.61 1.56 0.27 -14.97 2.33 -6.97%
DPS 0.00 0.00 0.00 0.01 0.00 2.33 0.00 -
NAPS 0.4793 0.5339 0.4703 1.875 2.0343 2.3743 2.4976 -24.04%
Adjusted Per Share Value based on latest NOSH - 811,192
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.76 26.62 38.24 38.81 44.78 40.66 39.36 -16.06%
EPS 1.22 -3.65 -1.44 1.38 0.22 -12.52 1.95 -7.51%
DPS 0.00 0.00 0.00 0.01 0.00 1.95 0.00 -
NAPS 0.3872 0.432 0.4194 1.6569 1.6985 1.9859 2.0896 -24.48%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.25 0.29 0.49 0.60 0.52 0.57 0.56 -
P/RPS 1.47 0.88 1.14 1.37 0.97 1.17 1.19 3.58%
P/EPS 16.59 -6.43 -30.37 38.46 195.00 -3.81 24.00 -5.96%
EY 6.03 -15.54 -3.29 2.60 0.51 -26.27 4.17 6.33%
DY 0.00 0.00 0.00 0.02 0.00 4.09 0.00 -
P/NAPS 0.52 0.54 1.04 0.32 0.26 0.24 0.22 15.40%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 22/11/06 23/11/05 25/11/04 20/11/03 22/11/02 19/11/01 -
Price 0.25 0.27 0.44 0.52 0.56 0.57 0.61 -
P/RPS 1.47 0.82 1.03 1.18 1.04 1.17 1.30 2.06%
P/EPS 16.59 -5.99 -27.27 33.33 210.00 -3.81 26.14 -7.29%
EY 6.03 -16.69 -3.67 3.00 0.48 -26.27 3.83 7.85%
DY 0.00 0.00 0.00 0.03 0.00 4.09 0.00 -
P/NAPS 0.52 0.51 0.94 0.28 0.28 0.24 0.24 13.74%

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