[PMCORP] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
18-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 21.19%
YoY- -334.69%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 63,984 71,884 124,959 132,581 127,382 135,368 129,866 -37.64%
PBT 10,948 11,432 -36,237 -22,916 -30,018 -10,052 17,461 -26.76%
Tax -1,156 -1,412 -1,732 -1,738 -1,626 -1,652 7,591 -
NP 9,792 10,020 -37,969 -24,654 -31,644 -11,704 25,052 -46.57%
-
NP to SH 9,388 9,404 -39,361 -25,268 -32,062 -12,052 24,300 -46.98%
-
Tax Rate 10.56% 12.35% - - - - -43.47% -
Total Cost 54,192 61,864 162,928 157,235 159,026 147,072 104,814 -35.60%
-
Net Worth 328,793 326,219 323,184 346,176 347,480 357,686 357,516 -5.43%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 328,793 326,219 323,184 346,176 347,480 357,686 357,516 -5.43%
NOSH 711,212 712,424 711,078 712,443 712,488 717,380 712,609 -0.13%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 15.30% 13.94% -30.39% -18.60% -24.84% -8.65% 19.29% -
ROE 2.86% 2.88% -12.18% -7.30% -9.23% -3.37% 6.80% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 9.00 10.09 17.57 18.61 17.88 18.87 18.22 -37.53%
EPS 1.32 1.32 -5.54 -3.55 -4.50 -1.68 3.41 -46.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4623 0.4579 0.4545 0.4859 0.4877 0.4986 0.5017 -5.31%
Adjusted Per Share Value based on latest NOSH - 712,195
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.23 8.13 14.13 14.99 14.40 15.30 14.68 -37.66%
EPS 1.06 1.06 -4.45 -2.86 -3.62 -1.36 2.75 -47.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3717 0.3688 0.3654 0.3914 0.3929 0.4044 0.4042 -5.43%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.14 0.09 0.10 0.17 0.20 0.19 0.23 -
P/RPS 1.56 0.89 0.57 0.91 1.12 1.01 1.26 15.31%
P/EPS 10.61 6.82 -1.81 -4.79 -4.44 -11.31 6.74 35.36%
EY 9.43 14.67 -55.35 -20.86 -22.50 -8.84 14.83 -26.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.20 0.22 0.35 0.41 0.38 0.46 -24.81%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 26/05/09 26/02/09 18/11/08 26/08/08 27/05/08 27/02/08 -
Price 0.14 0.16 0.10 0.11 0.19 0.19 0.19 -
P/RPS 1.56 1.59 0.57 0.59 1.06 1.01 1.04 31.06%
P/EPS 10.61 12.12 -1.81 -3.10 -4.22 -11.31 5.57 53.72%
EY 9.43 8.25 -55.35 -32.24 -23.68 -8.84 17.95 -34.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.22 0.23 0.39 0.38 0.38 -14.59%

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