[PMCORP] QoQ Annualized Quarter 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- -73.64%
YoY- 101.78%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 338,132 333,216 395,802 396,072 366,868 353,860 370,604 -5.93%
PBT 27,440 36,936 6,958 17,386 26,026 24,820 -323,381 -
Tax 8,534 13,488 -12,517 -15,417 -18,556 -21,672 -18,450 -
NP 35,974 50,424 -5,559 1,969 7,470 3,148 -341,831 -
-
NP to SH 35,974 50,424 -5,559 1,969 7,470 3,148 -341,831 -
-
Tax Rate -31.10% -36.52% 179.89% 88.67% 71.30% 87.32% - -
Total Cost 302,158 282,792 401,361 394,102 359,398 350,712 712,435 -43.58%
-
Net Worth 1,440,490 1,498,260 1,498,113 1,502,330 1,483,673 1,444,431 1,501,704 -2.73%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 14,824 - - - 22,187 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 1,440,490 1,498,260 1,498,113 1,502,330 1,483,673 1,444,431 1,501,704 -2.73%
NOSH 765,404 741,529 741,200 738,499 732,352 715,454 739,573 2.31%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.64% 15.13% -1.40% 0.50% 2.04% 0.89% -92.24% -
ROE 2.50% 3.37% -0.37% 0.13% 0.50% 0.22% -22.76% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 44.18 44.94 53.40 53.63 50.09 49.46 50.11 -8.06%
EPS 4.70 6.80 -0.75 0.27 1.02 0.44 -46.22 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 1.882 2.0205 2.0212 2.0343 2.0259 2.0189 2.0305 -4.94%
Adjusted Per Share Value based on latest NOSH - 728,387
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 38.23 37.67 44.75 44.78 41.48 40.01 41.90 -5.93%
EPS 4.07 5.70 -0.63 0.22 0.84 0.36 -38.65 -
DPS 0.00 0.00 1.68 0.00 0.00 0.00 2.51 -
NAPS 1.6286 1.6939 1.6938 1.6985 1.6774 1.6331 1.6978 -2.73%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.55 0.57 0.54 0.52 0.48 0.48 0.56 -
P/RPS 1.24 1.27 1.01 0.97 0.96 0.97 1.12 7.02%
P/EPS 11.70 8.38 -72.00 195.00 47.06 109.09 -1.21 -
EY 8.55 11.93 -1.39 0.51 2.13 0.92 -82.54 -
DY 0.00 0.00 3.70 0.00 0.00 0.00 5.36 -
P/NAPS 0.29 0.28 0.27 0.26 0.24 0.24 0.28 2.36%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 21/05/04 27/02/04 20/11/03 28/08/03 28/05/03 28/02/03 -
Price 0.56 0.43 0.55 0.56 0.54 0.49 0.55 -
P/RPS 1.27 0.96 1.03 1.04 1.08 0.99 1.10 10.06%
P/EPS 11.91 6.32 -73.33 210.00 52.94 111.36 -1.19 -
EY 8.39 15.81 -1.36 0.48 1.89 0.90 -84.04 -
DY 0.00 0.00 3.64 0.00 0.00 0.00 5.45 -
P/NAPS 0.30 0.21 0.27 0.28 0.27 0.24 0.27 7.28%

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