[PMCORP] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -87.81%
YoY- 81.2%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 27,170 26,399 21,288 21,358 25,523 38,591 59,964 -12.34%
PBT 5,582 2,813 -2,045 -3,901 -19,050 16,812 -43,684 -
Tax -397 -801 -187 119 -428 -435 29 -
NP 5,185 2,012 -2,232 -3,782 -19,478 16,377 -43,655 -
-
NP to SH 5,185 1,939 -2,235 -3,837 -20,410 16,225 -43,991 -
-
Tax Rate 7.11% 28.47% - - - 2.59% - -
Total Cost 21,985 24,387 23,520 25,140 45,001 22,214 103,619 -22.75%
-
Net Worth 315,236 303,988 314,040 322,236 323,784 358,593 353,987 -1.91%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 315,236 303,988 314,040 322,236 323,784 358,593 353,987 -1.91%
NOSH 773,357 773,357 719,285 710,555 709,742 714,757 712,822 1.36%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 19.08% 7.62% -10.48% -17.71% -76.32% 42.44% -72.80% -
ROE 1.64% 0.64% -0.71% -1.19% -6.30% 4.52% -12.43% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.84 3.73 2.96 3.01 3.60 5.40 8.41 -12.23%
EPS 0.73 0.27 -0.32 -0.54 -2.88 2.27 -6.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.445 0.429 0.4366 0.4535 0.4562 0.5017 0.4966 -1.81%
Adjusted Per Share Value based on latest NOSH - 710,555
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.09 3.00 2.42 2.43 2.90 4.39 6.82 -12.35%
EPS 0.59 0.22 -0.25 -0.44 -2.32 1.84 -5.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3583 0.3456 0.357 0.3663 0.3681 0.4076 0.4024 -1.91%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.09 0.12 0.13 0.10 0.23 0.25 -
P/RPS 2.61 2.42 4.05 4.32 2.78 4.26 2.97 -2.12%
P/EPS 13.66 32.89 -38.62 -24.07 -3.48 10.13 -4.05 -
EY 7.32 3.04 -2.59 -4.15 -28.76 9.87 -24.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.27 0.29 0.22 0.46 0.50 -12.77%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 22/02/12 28/02/11 23/02/10 26/02/09 27/02/08 28/02/07 -
Price 0.095 0.10 0.13 0.13 0.10 0.19 0.27 -
P/RPS 2.48 2.68 4.39 4.32 2.78 3.52 3.21 -4.20%
P/EPS 12.98 36.54 -41.84 -24.07 -3.48 8.37 -4.38 -
EY 7.70 2.74 -2.39 -4.15 -28.76 11.95 -22.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.30 0.29 0.22 0.38 0.54 -14.55%

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