[PMCORP] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -208.59%
YoY- -1053.69%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 332,638 352,986 395,802 370,604 352,955 382,760 141,832 -0.90%
PBT -7,276 -1,116,601 6,958 -323,381 60,284 49,200 82,229 -
Tax -1,678 28 -12,517 -18,450 -24,441 -21,399 -1,482 -0.13%
NP -8,954 -1,116,573 -5,559 -341,831 35,843 27,801 80,747 -
-
NP to SH -8,973 -1,116,573 -5,559 -341,831 35,843 27,801 80,747 -
-
Tax Rate - - 179.89% - 40.54% 43.49% 1.80% -
Total Cost 341,592 1,469,559 401,361 712,435 317,112 354,959 61,085 -1.81%
-
Net Worth 418,113 480,383 1,498,113 1,501,704 1,862,727 1,847,509 1,861,321 1.60%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 7,953 14,824 22,187 44,341 44,363 36,972 -
Div Payout % - 0.00% 0.00% 0.00% 123.71% 159.57% 45.79% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 418,113 480,383 1,498,113 1,501,704 1,862,727 1,847,509 1,861,321 1.60%
NOSH 774,858 795,336 741,200 739,573 739,030 739,388 739,441 -0.04%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -2.69% -316.32% -1.40% -92.24% 10.16% 7.26% 56.93% -
ROE -2.15% -232.43% -0.37% -22.76% 1.92% 1.50% 4.34% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 42.93 44.38 53.40 50.11 47.76 51.77 19.18 -0.85%
EPS -1.16 -140.39 -0.75 -46.22 4.85 3.76 10.92 -
DPS 0.00 1.00 2.00 3.00 6.00 6.00 5.00 -
NAPS 0.5396 0.604 2.0212 2.0305 2.5205 2.4987 2.5172 1.65%
Adjusted Per Share Value based on latest NOSH - 739,499
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 37.81 40.13 44.99 42.13 40.12 43.51 16.12 -0.90%
EPS -1.02 -126.93 -0.63 -38.86 4.07 3.16 9.18 -
DPS 0.00 0.90 1.69 2.52 5.04 5.04 4.20 -
NAPS 0.4753 0.5461 1.703 1.7071 2.1175 2.1002 2.1159 1.60%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.47 0.44 0.54 0.56 0.60 0.69 0.00 -
P/RPS 1.09 0.99 1.01 1.12 1.26 1.33 0.00 -100.00%
P/EPS -40.59 -0.31 -72.00 -1.21 12.37 18.35 0.00 -100.00%
EY -2.46 -319.07 -1.39 -82.54 8.08 5.45 0.00 -100.00%
DY 0.00 2.27 3.70 5.36 10.00 8.70 0.00 -
P/NAPS 0.87 0.73 0.27 0.28 0.24 0.28 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 25/02/05 27/02/04 28/02/03 27/02/02 26/02/01 28/02/00 -
Price 0.43 0.42 0.55 0.55 0.61 0.67 1.55 -
P/RPS 1.00 0.95 1.03 1.10 1.28 1.29 8.08 2.24%
P/EPS -37.13 -0.30 -73.33 -1.19 12.58 17.82 14.19 -
EY -2.69 -334.26 -1.36 -84.04 7.95 5.61 7.05 -
DY 0.00 2.38 3.64 5.45 9.84 8.96 3.23 -
P/NAPS 0.80 0.70 0.27 0.27 0.24 0.27 0.62 -0.27%

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