[PMCORP] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -40.34%
YoY- 133.39%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 127,382 135,368 129,866 121,700 113,286 118,556 236,551 -33.83%
PBT -30,018 -10,052 17,461 865 1,956 748 -66,351 -41.09%
Tax -1,626 -1,652 7,591 10,701 17,000 -22,856 -1,718 -3.60%
NP -31,644 -11,704 25,052 11,566 18,956 -22,108 -68,069 -40.01%
-
NP to SH -32,062 -12,052 24,300 10,766 18,046 -23,096 -68,178 -39.55%
-
Tax Rate - - -43.47% -1,237.11% -869.12% 3,055.61% - -
Total Cost 159,026 147,072 104,814 110,133 94,330 140,664 304,620 -35.19%
-
Net Worth 347,480 357,686 357,516 342,508 341,656 329,117 337,621 1.93%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 347,480 357,686 357,516 342,508 341,656 329,117 337,621 1.93%
NOSH 712,488 717,380 712,609 714,601 716,111 712,839 715,148 -0.24%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -24.84% -8.65% 19.29% 9.50% 16.73% -18.65% -28.78% -
ROE -9.23% -3.37% 6.80% 3.14% 5.28% -7.02% -20.19% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 17.88 18.87 18.22 17.03 15.82 16.63 33.08 -33.67%
EPS -4.50 -1.68 3.41 1.51 2.52 -3.24 -9.54 -39.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4877 0.4986 0.5017 0.4793 0.4771 0.4617 0.4721 2.19%
Adjusted Per Share Value based on latest NOSH - 729,230
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 14.40 15.30 14.68 13.76 12.81 13.40 26.74 -33.83%
EPS -3.62 -1.36 2.75 1.22 2.04 -2.61 -7.71 -39.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3929 0.4044 0.4042 0.3872 0.3863 0.3721 0.3817 1.94%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.20 0.19 0.23 0.25 0.25 0.28 0.25 -
P/RPS 1.12 1.01 1.26 1.47 1.58 1.68 0.76 29.53%
P/EPS -4.44 -11.31 6.74 16.59 9.92 -8.64 -2.62 42.18%
EY -22.50 -8.84 14.83 6.03 10.08 -11.57 -38.13 -29.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.46 0.52 0.52 0.61 0.53 -15.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 27/02/08 21/11/07 28/08/07 28/05/07 28/02/07 -
Price 0.19 0.19 0.19 0.25 0.23 0.22 0.27 -
P/RPS 1.06 1.01 1.04 1.47 1.45 1.32 0.82 18.68%
P/EPS -4.22 -11.31 5.57 16.59 9.13 -6.79 -2.83 30.55%
EY -23.68 -8.84 17.95 6.03 10.96 -14.73 -35.31 -23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.38 0.52 0.48 0.48 0.57 -22.37%

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