[PMCORP] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 34.37%
YoY- -235.85%
Quarter Report
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 79,107 93,260 136,914 178,380 282,899 348,473 381,434 -23.05%
PBT -11,962 -15,754 1,474 -58,122 -15,355 -1,129,493 7,665 -
Tax -296 -1,497 -1,722 8,075 -492 -7,086 1,028 -
NP -12,258 -17,251 -248 -50,047 -15,847 -1,136,579 8,693 -
-
NP to SH -12,538 -18,636 -754 -50,941 -15,168 -1,136,579 8,693 -
-
Tax Rate - - 116.82% - - - -13.41% -
Total Cost 91,365 110,511 137,162 228,427 298,746 1,485,052 372,741 -20.88%
-
Net Worth 329,093 328,232 346,933 341,045 397,121 385,025 1,489,270 -22.23%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - 8,111 14,812 -
Div Payout % - - - - - 0.00% 170.40% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 329,093 328,232 346,933 341,045 397,121 385,025 1,489,270 -22.23%
NOSH 711,860 709,999 711,366 714,830 715,662 795,999 791,323 -1.74%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -15.50% -18.50% -0.18% -28.06% -5.60% -326.16% 2.28% -
ROE -3.81% -5.68% -0.22% -14.94% -3.82% -295.20% 0.58% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 11.11 13.14 19.25 24.95 39.53 43.78 48.20 -21.68%
EPS -1.76 -2.62 -0.11 -7.13 -2.12 -142.79 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 1.02 1.87 -
NAPS 0.4623 0.4623 0.4877 0.4771 0.5549 0.4837 1.882 -20.85%
Adjusted Per Share Value based on latest NOSH - 714,830
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.94 10.54 15.48 20.17 31.98 39.40 43.13 -23.06%
EPS -1.42 -2.11 -0.09 -5.76 -1.71 -128.50 0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.92 1.67 -
NAPS 0.3721 0.3711 0.3922 0.3856 0.449 0.4353 1.6838 -22.23%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.12 0.14 0.20 0.25 0.34 0.44 0.55 -
P/RPS 1.08 1.07 1.04 1.00 0.86 1.01 1.14 -0.89%
P/EPS -6.81 -5.33 -188.69 -3.51 -16.04 -0.31 50.07 -
EY -14.68 -18.75 -0.53 -28.51 -6.23 -324.51 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.32 3.40 -
P/NAPS 0.26 0.30 0.41 0.52 0.61 0.91 0.29 -1.80%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 16/08/10 19/08/09 26/08/08 28/08/07 25/08/06 29/08/05 25/08/04 -
Price 0.13 0.14 0.19 0.23 0.29 0.50 0.56 -
P/RPS 1.17 1.07 0.99 0.92 0.73 1.14 1.16 0.14%
P/EPS -7.38 -5.33 -179.26 -3.23 -13.68 -0.35 50.98 -
EY -13.55 -18.75 -0.56 -30.98 -7.31 -285.57 1.96 -
DY 0.00 0.00 0.00 0.00 0.00 2.04 3.34 -
P/NAPS 0.28 0.30 0.39 0.48 0.52 1.03 0.30 -1.14%

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