[PMCORP] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 100.92%
YoY- 124.21%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 239,572 324,048 333,216 353,860 308,840 365,756 378,612 -7.34%
PBT 19,404 27,200 36,936 24,820 3,920 36,732 37,504 -10.39%
Tax -4,244 -8,212 13,488 -21,672 -3,920 -21,112 -17,004 -20.64%
NP 15,160 18,988 50,424 3,148 0 15,620 20,500 -4.90%
-
NP to SH 14,664 18,988 50,424 3,148 -13,004 15,620 20,500 -5.42%
-
Tax Rate 21.87% 30.19% -36.52% 87.32% 100.00% 57.48% 45.34% -
Total Cost 224,412 305,060 282,792 350,712 308,840 350,136 358,112 -7.49%
-
Net Worth 408,076 405,541 1,498,260 1,444,431 1,837,553 1,838,223 1,870,699 -22.40%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 408,076 405,541 1,498,260 1,444,431 1,837,553 1,838,223 1,870,699 -22.40%
NOSH 718,823 818,448 741,529 715,454 738,863 736,792 742,753 -0.54%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 6.33% 5.86% 15.13% 0.89% 0.00% 4.27% 5.41% -
ROE 3.59% 4.68% 3.37% 0.22% -0.71% 0.85% 1.10% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 33.33 39.59 44.94 49.46 41.80 49.64 50.97 -6.83%
EPS 2.04 2.32 6.80 0.44 -1.76 2.12 2.76 -4.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5677 0.4955 2.0205 2.0189 2.487 2.4949 2.5186 -21.97%
Adjusted Per Share Value based on latest NOSH - 715,454
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 27.23 36.84 37.88 40.23 35.11 41.58 43.04 -7.34%
EPS 1.67 2.16 5.73 0.36 -1.48 1.78 2.33 -5.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4639 0.461 1.7032 1.642 2.0889 2.0896 2.1265 -22.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.43 0.39 0.57 0.48 0.69 0.62 1.49 -
P/RPS 1.29 0.99 1.27 0.97 1.65 1.25 2.92 -12.72%
P/EPS 21.08 16.81 8.38 109.09 -39.20 29.25 53.99 -14.50%
EY 4.74 5.95 11.93 0.92 -2.55 3.42 1.85 16.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.79 0.28 0.24 0.28 0.25 0.59 4.30%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 25/05/05 21/05/04 28/05/03 21/05/02 29/05/01 29/05/00 -
Price 0.38 0.46 0.43 0.49 0.77 0.65 1.30 -
P/RPS 1.14 1.16 0.96 0.99 1.84 1.31 2.55 -12.55%
P/EPS 18.63 19.83 6.32 111.36 -43.75 30.66 47.10 -14.31%
EY 5.37 5.04 15.81 0.90 -2.29 3.26 2.12 16.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.93 0.21 0.24 0.31 0.26 0.52 4.31%

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