[PMCORP] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 42.69%
YoY- 381.58%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 56,643 114,814 164,553 169,066 183,434 163,302 169,831 -16.71%
PBT 978 -7,251 828 13,720 13,013 -77,839 19,335 -39.17%
Tax 8,500 -1,293 -2,847 4,267 -9,278 77,839 -10,182 -
NP 9,478 -8,544 -2,019 17,987 3,735 0 9,153 0.58%
-
NP to SH 9,023 -8,214 -2,019 17,987 3,735 -84,020 9,153 -0.23%
-
Tax Rate -869.12% - 343.84% -31.10% 71.30% - 52.66% -
Total Cost 47,165 123,358 166,572 151,079 179,699 163,302 160,678 -18.46%
-
Net Worth 341,656 396,343 390,636 1,440,490 1,483,673 1,765,677 1,837,686 -24.44%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - 12,943 12,917 -
Div Payout % - - - - - 0.00% 141.13% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 341,656 396,343 390,636 1,440,490 1,483,673 1,765,677 1,837,686 -24.44%
NOSH 716,111 714,260 807,600 765,404 732,352 739,612 738,145 -0.50%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 16.73% -7.44% -1.23% 10.64% 2.04% 0.00% 5.39% -
ROE 2.64% -2.07% -0.52% 1.25% 0.25% -4.76% 0.50% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 7.91 16.07 20.38 22.09 25.05 22.08 23.01 -16.29%
EPS 1.26 -1.15 -0.25 2.35 0.51 -11.36 1.24 0.26%
DPS 0.00 0.00 0.00 0.00 0.00 1.75 1.75 -
NAPS 0.4771 0.5549 0.4837 1.882 2.0259 2.3873 2.4896 -24.06%
Adjusted Per Share Value based on latest NOSH - 791,323
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 6.40 12.98 18.60 19.11 20.74 18.46 19.20 -16.72%
EPS 1.02 -0.93 -0.23 2.03 0.42 -9.50 1.03 -0.16%
DPS 0.00 0.00 0.00 0.00 0.00 1.46 1.46 -
NAPS 0.3863 0.4481 0.4417 1.6286 1.6774 1.9963 2.0777 -24.44%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.25 0.34 0.44 0.55 0.48 0.70 0.64 -
P/RPS 3.16 2.12 2.16 2.49 1.92 3.17 2.78 2.15%
P/EPS 19.84 -29.57 -176.00 23.40 94.12 -6.16 51.61 -14.72%
EY 5.04 -3.38 -0.57 4.27 1.06 -16.23 1.94 17.23%
DY 0.00 0.00 0.00 0.00 0.00 2.50 2.73 -
P/NAPS 0.52 0.61 0.91 0.29 0.24 0.29 0.26 12.24%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 25/08/06 29/08/05 25/08/04 28/08/03 26/08/02 27/08/01 -
Price 0.23 0.29 0.50 0.56 0.54 0.68 0.70 -
P/RPS 2.91 1.80 2.45 2.54 2.16 3.08 3.04 -0.72%
P/EPS 18.25 -25.22 -200.00 23.83 105.88 -5.99 56.45 -17.14%
EY 5.48 -3.97 -0.50 4.20 0.94 -16.71 1.77 20.71%
DY 0.00 0.00 0.00 0.00 0.00 2.57 2.50 -
P/NAPS 0.48 0.52 1.03 0.30 0.27 0.28 0.28 9.39%

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