[PMCORP] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 107.58%
YoY- 28.93%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 359,654 326,604 308,840 352,955 348,170 339,662 365,756 -1.11%
PBT -97,997 -155,678 3,920 60,284 37,586 38,670 36,732 -
Tax -12,776 155,678 -3,920 -24,441 -20,320 -20,364 -21,112 -28.43%
NP -110,773 0 0 35,843 17,266 18,306 15,620 -
-
NP to SH -110,773 -168,040 -13,004 35,843 17,266 18,306 15,620 -
-
Tax Rate - - 100.00% 40.54% 54.06% 52.66% 57.48% -
Total Cost 470,427 326,604 308,840 317,112 330,904 321,356 350,136 21.73%
-
Net Worth 1,756,516 1,765,677 1,837,553 1,862,727 1,848,224 1,837,686 1,838,223 -2.98%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 17,262 25,886 - 44,341 - 25,835 - -
Div Payout % 0.00% 0.00% - 123.71% - 141.13% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 1,756,516 1,765,677 1,837,553 1,862,727 1,848,224 1,837,686 1,838,223 -2.98%
NOSH 739,804 739,612 738,863 739,030 739,999 738,145 736,792 0.27%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -30.80% 0.00% 0.00% 10.16% 4.96% 5.39% 4.27% -
ROE -6.31% -9.52% -0.71% 1.92% 0.93% 1.00% 0.85% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 48.61 44.16 41.80 47.76 47.05 46.02 49.64 -1.38%
EPS -14.97 -22.72 -1.76 4.85 2.33 2.48 2.12 -
DPS 2.33 3.50 0.00 6.00 0.00 3.50 0.00 -
NAPS 2.3743 2.3873 2.487 2.5205 2.4976 2.4896 2.4949 -3.24%
Adjusted Per Share Value based on latest NOSH - 738,483
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 40.66 36.93 34.92 39.91 39.36 38.40 41.35 -1.11%
EPS -12.52 -19.00 -1.47 4.05 1.95 2.07 1.77 -
DPS 1.95 2.93 0.00 5.01 0.00 2.92 0.00 -
NAPS 1.9859 1.9963 2.0775 2.106 2.0896 2.0777 2.0783 -2.98%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.57 0.70 0.69 0.60 0.56 0.64 0.62 -
P/RPS 1.17 1.59 1.65 1.26 1.19 1.39 1.25 -4.30%
P/EPS -3.81 -3.08 -39.20 12.37 24.00 25.81 29.25 -
EY -26.27 -32.46 -2.55 8.08 4.17 3.88 3.42 -
DY 4.09 5.00 0.00 10.00 0.00 5.47 0.00 -
P/NAPS 0.24 0.29 0.28 0.24 0.22 0.26 0.25 -2.68%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 22/11/02 26/08/02 21/05/02 27/02/02 19/11/01 27/08/01 29/05/01 -
Price 0.57 0.68 0.77 0.61 0.61 0.70 0.65 -
P/RPS 1.17 1.54 1.84 1.28 1.30 1.52 1.31 -7.25%
P/EPS -3.81 -2.99 -43.75 12.58 26.14 28.23 30.66 -
EY -26.27 -33.41 -2.29 7.95 3.83 3.54 3.26 -
DY 4.09 5.15 0.00 9.84 0.00 5.00 0.00 -
P/NAPS 0.24 0.28 0.31 0.24 0.24 0.28 0.26 -5.19%

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