[PMCORP] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -96.31%
YoY- -153.43%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 113,286 118,556 236,551 235,449 229,628 239,572 332,638 -51.32%
PBT 1,956 748 -66,351 -30,222 -14,502 19,404 -7,276 -
Tax 17,000 -22,856 -1,718 -2,329 -2,586 -4,244 -1,678 -
NP 18,956 -22,108 -68,069 -32,552 -17,088 15,160 -8,954 -
-
NP to SH 18,046 -23,096 -68,178 -32,249 -16,428 14,664 -8,973 -
-
Tax Rate -869.12% 3,055.61% - - - 21.87% - -
Total Cost 94,330 140,664 304,620 268,001 246,716 224,412 341,592 -57.69%
-
Net Worth 341,656 329,117 337,621 382,054 396,343 408,076 418,113 -12.62%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 341,656 329,117 337,621 382,054 396,343 408,076 418,113 -12.62%
NOSH 716,111 712,839 715,148 715,591 714,260 718,823 774,858 -5.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 16.73% -18.65% -28.78% -13.83% -7.44% 6.33% -2.69% -
ROE 5.28% -7.02% -20.19% -8.44% -4.14% 3.59% -2.15% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.82 16.63 33.08 32.90 32.15 33.33 42.93 -48.69%
EPS 2.52 -3.24 -9.54 -4.51 -2.30 2.04 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4771 0.4617 0.4721 0.5339 0.5549 0.5677 0.5396 -7.89%
Adjusted Per Share Value based on latest NOSH - 713,080
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.81 13.40 26.74 26.62 25.96 27.09 37.61 -51.32%
EPS 2.04 -2.61 -7.71 -3.65 -1.86 1.66 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3863 0.3721 0.3817 0.432 0.4481 0.4614 0.4727 -12.62%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.25 0.28 0.25 0.29 0.34 0.43 0.47 -
P/RPS 1.58 1.68 0.76 0.88 1.06 1.29 1.09 28.16%
P/EPS 9.92 -8.64 -2.62 -6.43 -14.78 21.08 -40.59 -
EY 10.08 -11.57 -38.13 -15.54 -6.76 4.74 -2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.53 0.54 0.61 0.76 0.87 -29.11%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 22/11/06 25/08/06 30/05/06 28/02/06 -
Price 0.23 0.22 0.27 0.27 0.29 0.38 0.43 -
P/RPS 1.45 1.32 0.82 0.82 0.90 1.14 1.00 28.19%
P/EPS 9.13 -6.79 -2.83 -5.99 -12.61 18.63 -37.13 -
EY 10.96 -14.73 -35.31 -16.69 -7.93 5.37 -2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.57 0.51 0.52 0.67 0.80 -28.92%

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