[PMCORP] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.26%
YoY- -327.46%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 255,569 349,194 356,196 397,917 383,822 363,449 395,026 -6.99%
PBT -23,992 -1,129,654 1,020 -236,843 -41,404 47,692 96,391 -
Tax -200 -5,608 1,089 -20,431 -18,783 -22,139 -16,578 -52.09%
NP -24,192 -1,135,262 2,109 -257,274 -60,187 25,553 79,813 -
-
NP to SH -23,616 -1,135,262 2,109 -257,274 -60,187 25,553 79,813 -
-
Tax Rate - - -106.76% - - 46.42% 17.20% -
Total Cost 279,761 1,484,456 354,087 655,191 444,009 337,896 315,213 -1.96%
-
Net Worth 380,713 346,961 1,520,986 1,481,757 1,716,801 1,859,487 1,840,750 -23.08%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 14,893 9,243 44,329 44,442 31,370 -
Div Payout % - - 706.20% 0.00% 0.00% 173.92% 39.31% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 380,713 346,961 1,520,986 1,481,757 1,716,801 1,859,487 1,840,750 -23.08%
NOSH 713,080 737,745 811,192 728,387 723,076 744,509 733,454 -0.46%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -9.47% -325.11% 0.59% -64.66% -15.68% 7.03% 20.20% -
ROE -6.20% -327.20% 0.14% -17.36% -3.51% 1.37% 4.34% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 35.84 47.33 43.91 54.63 53.08 48.82 53.86 -6.56%
EPS -3.31 -153.88 0.26 -35.32 -8.32 3.43 10.88 -
DPS 0.00 0.00 1.84 1.25 6.13 6.00 4.25 -
NAPS 0.5339 0.4703 1.875 2.0343 2.3743 2.4976 2.5097 -22.72%
Adjusted Per Share Value based on latest NOSH - 728,387
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 28.89 39.48 40.27 44.99 43.40 41.09 44.66 -6.99%
EPS -2.67 -128.35 0.24 -29.09 -6.80 2.89 9.02 -
DPS 0.00 0.00 1.68 1.05 5.01 5.02 3.55 -
NAPS 0.4304 0.3923 1.7196 1.6753 1.941 2.1023 2.0812 -23.09%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.29 0.49 0.60 0.52 0.57 0.56 0.77 -
P/RPS 0.81 1.04 1.37 0.95 1.07 1.15 1.43 -9.03%
P/EPS -8.76 -0.32 230.78 -1.47 -6.85 16.32 7.08 -
EY -11.42 -314.05 0.43 -67.93 -14.60 6.13 14.13 -
DY 0.00 0.00 3.06 2.40 10.76 10.71 5.52 -
P/NAPS 0.54 1.04 0.32 0.26 0.24 0.22 0.31 9.68%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 23/11/05 25/11/04 20/11/03 22/11/02 19/11/01 17/11/00 -
Price 0.27 0.44 0.52 0.56 0.57 0.61 0.74 -
P/RPS 0.75 0.93 1.18 1.03 1.07 1.25 1.37 -9.54%
P/EPS -8.15 -0.29 200.01 -1.59 -6.85 17.77 6.80 -
EY -12.27 -349.73 0.50 -63.07 -14.60 5.63 14.71 -
DY 0.00 0.00 3.53 2.23 10.76 9.84 5.74 -
P/NAPS 0.51 0.94 0.28 0.28 0.24 0.24 0.29 9.86%

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