[PMCORP] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 274.59%
YoY- 103.65%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 54,921 83,541 85,762 94,969 86,092 78,392 92,567 -8.32%
PBT -12,102 -5,972 4,486 6,808 -78,819 10,152 9,969 -
Tax -232 -794 895 -3,860 78,819 -4,904 -3,930 -37.58%
NP -12,334 -6,766 5,381 2,948 0 5,248 6,039 -
-
NP to SH -11,880 -6,766 5,381 2,948 -80,769 5,248 6,039 -
-
Tax Rate - - -19.95% 56.70% - 48.31% 39.42% -
Total Cost 67,255 90,307 80,381 92,021 86,092 73,144 86,528 -4.11%
-
Net Worth 397,121 385,025 1,489,270 1,493,088 1,765,749 1,840,200 1,849,259 -22.60%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - 12,943 12,935 12,888 -
Div Payout % - - - - 0.00% 246.48% 213.41% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 397,121 385,025 1,489,270 1,493,088 1,765,749 1,840,200 1,849,259 -22.60%
NOSH 715,662 795,999 791,323 736,999 739,642 739,154 736,463 -0.47%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -22.46% -8.10% 6.27% 3.10% 0.00% 6.69% 6.52% -
ROE -2.99% -1.76% 0.36% 0.20% -4.57% 0.29% 0.33% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 7.67 10.50 10.84 12.89 11.64 10.61 12.57 -7.89%
EPS -1.66 -0.85 0.68 0.40 -10.92 0.71 0.82 -
DPS 0.00 0.00 0.00 0.00 1.75 1.75 1.75 -
NAPS 0.5549 0.4837 1.882 2.0259 2.3873 2.4896 2.511 -22.23%
Adjusted Per Share Value based on latest NOSH - 736,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.21 9.45 9.70 10.74 9.73 8.86 10.47 -8.33%
EPS -1.34 -0.76 0.61 0.33 -9.13 0.59 0.68 -
DPS 0.00 0.00 0.00 0.00 1.46 1.46 1.46 -
NAPS 0.449 0.4353 1.6838 1.6881 1.9964 2.0805 2.0908 -22.60%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.34 0.44 0.55 0.48 0.70 0.64 1.18 -
P/RPS 4.43 4.19 5.07 3.73 6.01 6.03 9.39 -11.76%
P/EPS -20.48 -51.76 80.88 120.00 -6.41 90.14 143.90 -
EY -4.88 -1.93 1.24 0.83 -15.60 1.11 0.69 -
DY 0.00 0.00 0.00 0.00 2.50 2.73 1.48 -
P/NAPS 0.61 0.91 0.29 0.24 0.29 0.26 0.47 4.43%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 29/08/05 25/08/04 28/08/03 26/08/02 27/08/01 25/08/00 -
Price 0.29 0.50 0.56 0.54 0.68 0.70 1.05 -
P/RPS 3.78 4.76 5.17 4.19 5.84 6.60 8.35 -12.36%
P/EPS -17.47 -58.82 82.35 135.00 -6.23 98.59 128.05 -
EY -5.72 -1.70 1.21 0.74 -16.06 1.01 0.78 -
DY 0.00 0.00 0.00 0.00 2.57 2.50 1.67 -
P/NAPS 0.52 1.03 0.30 0.27 0.28 0.28 0.42 3.62%

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