[PMCORP] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -211.6%
YoY- 97.28%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 59,964 78,982 95,538 98,748 100,863 91,827 95,715 -7.49%
PBT -43,684 -1,325 -1,123,703 -6,082 -249,883 32,094 19,502 -
Tax 29 1,547 -2,015 -954 -8,868 -9,201 -6,899 -
NP -43,655 222 -1,125,718 -7,036 -258,751 22,893 12,603 -
-
NP to SH -43,991 571 -1,125,718 -7,036 -258,751 22,893 12,603 -
-
Tax Rate - - - - - 28.67% 35.38% -
Total Cost 103,619 78,760 1,221,256 105,784 359,614 68,934 83,112 3.74%
-
Net Worth 353,987 427,176 411,089 1,496,964 1,501,554 1,861,348 1,852,418 -24.09%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 14,812 9,243 31,385 31,507 -
Div Payout % - - - 0.00% 0.00% 137.10% 250.00% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 353,987 427,176 411,089 1,496,964 1,501,554 1,861,348 1,852,418 -24.09%
NOSH 712,822 716,979 838,273 740,631 739,499 738,483 741,352 -0.65%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -72.80% 0.28% -1,178.29% -7.13% -256.54% 24.93% 13.17% -
ROE -12.43% 0.13% -273.84% -0.47% -17.23% 1.23% 0.68% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 8.41 11.02 11.40 13.33 13.64 12.43 12.91 -6.89%
EPS -6.17 0.08 -134.29 -0.95 -34.99 3.10 1.70 -
DPS 0.00 0.00 0.00 2.00 1.25 4.25 4.25 -
NAPS 0.4966 0.5958 0.4904 2.0212 2.0305 2.5205 2.4987 -23.59%
Adjusted Per Share Value based on latest NOSH - 740,631
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 6.82 8.98 10.86 11.23 11.47 10.44 10.88 -7.48%
EPS -5.00 0.06 -127.97 -0.80 -29.41 2.60 1.43 -
DPS 0.00 0.00 0.00 1.68 1.05 3.57 3.58 -
NAPS 0.4024 0.4856 0.4673 1.7017 1.7069 2.1159 2.1058 -24.09%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.25 0.47 0.44 0.54 0.56 0.60 0.69 -
P/RPS 2.97 4.27 3.86 4.05 4.11 4.83 5.34 -9.31%
P/EPS -4.05 590.16 -0.33 -56.84 -1.60 19.35 40.59 -
EY -24.69 0.17 -305.20 -1.76 -62.48 5.17 2.46 -
DY 0.00 0.00 0.00 3.70 2.23 7.08 6.16 -
P/NAPS 0.50 0.79 0.90 0.27 0.28 0.24 0.28 10.14%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 25/02/05 27/02/04 28/02/03 27/02/02 26/02/01 -
Price 0.27 0.43 0.42 0.55 0.55 0.61 0.67 -
P/RPS 3.21 3.90 3.69 4.13 4.03 4.91 5.19 -7.69%
P/EPS -4.38 539.93 -0.31 -57.89 -1.57 19.68 39.41 -
EY -22.86 0.19 -319.74 -1.73 -63.62 5.08 2.54 -
DY 0.00 0.00 0.00 3.64 2.27 6.97 6.34 -
P/NAPS 0.54 0.72 0.86 0.27 0.27 0.24 0.27 12.24%

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