[PMCORP] YoY TTM 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- 24.78%
YoY- -343.18%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 282,899 348,473 381,434 382,365 383,657 365,371 306,521 -1.32%
PBT -15,355 -1,129,493 7,665 -232,529 -36,890 49,190 92,377 -
Tax -492 -7,086 1,028 -21,547 -20,440 -23,400 -10,293 -39.74%
NP -15,847 -1,136,579 8,693 -254,076 -57,330 25,790 82,084 -
-
NP to SH -15,168 -1,136,579 8,693 -254,076 -57,330 25,790 82,084 -
-
Tax Rate - - -13.41% - - 47.57% 11.14% -
Total Cost 298,746 1,485,052 372,741 636,441 440,987 339,581 224,437 4.87%
-
Net Worth 397,121 385,025 1,489,270 1,493,088 1,765,749 1,840,200 1,840,201 -22.54%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 8,111 14,812 9,243 44,329 44,442 31,370 -
Div Payout % - 0.00% 170.40% 0.00% 0.00% 172.33% 38.22% -
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 1,840,201 -22.54%
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 -5.60% -326.16% 2.28% -66.45% -14.94% 7.06% 26.78% -
ROE -3.82% -295.20% 0.58% -17.02% -3.25% 1.40% 4.46% -
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 39.53 43.78 48.20 51.88 51.87 49.43 41.62 -0.85%
EPS -2.12 -142.79 1.10 -34.47 -7.75 3.49 11.15 -
DPS 0.00 1.02 1.87 1.25 6.00 6.00 4.25 -
NAPS 0.5549 0.4837 1.882 2.0259 2.3873 2.4896 2.4987 -22.17%
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 31.98 39.40 43.13 43.23 43.38 41.31 34.66 -1.33%
EPS -1.71 -128.50 0.98 -28.73 -6.48 2.92 9.28 -
DPS 0.00 0.92 1.67 1.05 5.01 5.02 3.55 -
NAPS 0.449 0.4353 1.6838 1.6881 1.9964 2.0805 2.0805 -22.54%
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 0.86 1.01 1.14 0.93 1.35 1.29 2.84 -18.04%
P/EPS -16.04 -0.31 50.07 -1.39 -9.03 18.34 10.59 -
EY -6.23 -324.51 2.00 -71.82 -11.07 5.45 9.45 -
DY 0.00 2.32 3.40 2.61 8.57 9.38 3.60 -
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 0.73 1.14 1.16 1.04 1.31 1.42 2.52 -18.64%
P/EPS -13.68 -0.35 50.98 -1.57 -8.77 20.06 9.42 -
EY -7.31 -285.57 1.96 -63.84 -11.40 4.98 10.61 -
DY 0.00 2.04 3.34 2.32 8.82 8.57 4.05 -
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