[PMCORP] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -424.06%
YoY- -75.58%
Quarter Report
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 14,021 29,849 27,004 54,921 83,541 85,762 94,969 -27.27%
PBT 2,616 -12,496 791 -12,102 -5,972 4,486 6,808 -14.72%
Tax -225 -400 14,214 -232 -794 895 -3,860 -37.70%
NP 2,391 -12,896 15,005 -12,334 -6,766 5,381 2,948 -3.42%
-
NP to SH 2,343 -13,018 14,797 -11,880 -6,766 5,381 2,948 -3.75%
-
Tax Rate 8.60% - -1,796.97% - - -19.95% 56.70% -
Total Cost 11,630 42,745 11,999 67,255 90,307 80,381 92,021 -29.13%
-
Net Worth 328,232 346,933 341,045 397,121 385,025 1,489,270 1,493,088 -22.29%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 328,232 346,933 341,045 397,121 385,025 1,489,270 1,493,088 -22.29%
NOSH 709,999 711,366 714,830 715,662 795,999 791,323 736,999 -0.61%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 17.05% -43.20% 55.57% -22.46% -8.10% 6.27% 3.10% -
ROE 0.71% -3.75% 4.34% -2.99% -1.76% 0.36% 0.20% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.97 4.20 3.78 7.67 10.50 10.84 12.89 -26.85%
EPS 0.33 -1.83 2.07 -1.66 -0.85 0.68 0.40 -3.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4623 0.4877 0.4771 0.5549 0.4837 1.882 2.0259 -21.81%
Adjusted Per Share Value based on latest NOSH - 715,662
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.59 3.37 3.05 6.21 9.45 9.70 10.74 -27.24%
EPS 0.26 -1.47 1.67 -1.34 -0.76 0.61 0.33 -3.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3711 0.3922 0.3856 0.449 0.4353 1.6838 1.6881 -22.29%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.14 0.20 0.25 0.34 0.44 0.55 0.48 -
P/RPS 7.09 4.77 6.62 4.43 4.19 5.07 3.73 11.28%
P/EPS 42.42 -10.93 12.08 -20.48 -51.76 80.88 120.00 -15.89%
EY 2.36 -9.15 8.28 -4.88 -1.93 1.24 0.83 19.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.52 0.61 0.91 0.29 0.24 3.78%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 26/08/08 28/08/07 25/08/06 29/08/05 25/08/04 28/08/03 -
Price 0.14 0.19 0.23 0.29 0.50 0.56 0.54 -
P/RPS 7.09 4.53 6.09 3.78 4.76 5.17 4.19 9.15%
P/EPS 42.42 -10.38 11.11 -17.47 -58.82 82.35 135.00 -17.53%
EY 2.36 -9.63 9.00 -5.72 -1.70 1.21 0.74 21.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.48 0.52 1.03 0.30 0.27 1.76%

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