[PMCORP] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -62.35%
YoY- 113.99%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 77,921 72,370 76,377 68,754 132,581 121,700 235,449 -16.81%
PBT 4,137 1,122 -2,488 5,070 -22,916 865 -30,222 -
Tax -386 -52 -377 -1,065 -1,738 10,701 -2,329 -25.86%
NP 3,750 1,070 -2,865 4,005 -24,654 11,566 -32,552 -
-
NP to SH 3,750 1,068 -2,978 3,534 -25,268 10,766 -32,249 -
-
Tax Rate 9.33% 4.63% - 21.01% - -1,237.11% - -
Total Cost 74,170 71,300 79,242 64,749 157,235 110,133 268,001 -19.25%
-
Net Worth 307,585 302,049 329,305 329,440 346,176 342,508 382,054 -3.54%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 307,585 302,049 329,305 329,440 346,176 342,508 382,054 -3.54%
NOSH 773,357 728,181 698,124 716,486 712,443 714,601 715,591 1.30%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.81% 1.48% -3.75% 5.83% -18.60% 9.50% -13.83% -
ROE 1.22% 0.35% -0.90% 1.07% -7.30% 3.14% -8.44% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.00 9.94 10.94 9.60 18.61 17.03 32.90 -16.67%
EPS 0.53 0.15 -0.43 0.49 -3.55 1.51 -4.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4342 0.4148 0.4717 0.4598 0.4859 0.4793 0.5339 -3.38%
Adjusted Per Share Value based on latest NOSH - 704,482
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.81 8.18 8.64 7.77 14.99 13.76 26.62 -16.81%
EPS 0.42 0.12 -0.34 0.40 -2.86 1.22 -3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3478 0.3415 0.3723 0.3725 0.3914 0.3872 0.432 -3.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.09 0.09 0.12 0.12 0.17 0.25 0.29 -
P/RPS 0.82 0.91 1.10 1.25 0.91 1.47 0.88 -1.16%
P/EPS 17.00 61.36 -28.13 24.32 -4.79 16.59 -6.43 -
EY 5.88 1.63 -3.56 4.11 -20.86 6.03 -15.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.25 0.26 0.35 0.52 0.54 -14.55%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 21/11/11 29/11/10 19/11/09 18/11/08 21/11/07 22/11/06 -
Price 0.09 0.09 0.13 0.14 0.11 0.25 0.27 -
P/RPS 0.82 0.91 1.19 1.46 0.59 1.47 0.82 0.00%
P/EPS 17.00 61.36 -30.47 28.38 -3.10 16.59 -5.99 -
EY 5.88 1.63 -3.28 3.52 -32.24 6.03 -16.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.28 0.30 0.23 0.52 0.51 -13.73%

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