[PMCORP] QoQ 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- -34.45%
YoY- -112.27%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
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 27,004 29,639 59,964 61,773 54,921 59,893 78,982 -51.20%
PBT 791 187 -43,684 -15,416 -12,102 4,851 -1,325 -
Tax 14,214 -5,714 29 -454 -232 -1,061 1,547 340.46%
NP 15,005 -5,527 -43,655 -15,870 -12,334 3,790 222 1572.14%
-
NP to SH 14,797 -5,774 -43,991 -15,973 -11,880 3,666 571 780.94%
-
Tax Rate -1,796.97% 3,055.61% - - - 21.87% - -
Total Cost 11,999 35,166 103,619 77,643 67,255 56,103 78,760 -71.57%
-
Net Worth 341,045 329,117 353,987 380,713 397,121 408,076 427,176 -13.97%
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 341,045 329,117 353,987 380,713 397,121 408,076 427,176 -13.97%
NOSH 714,830 712,839 712,822 713,080 715,662 718,823 716,979 -0.20%
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 55.57% -18.65% -72.80% -25.69% -22.46% 6.33% 0.28% -
ROE 4.34% -1.75% -12.43% -4.20% -2.99% 0.90% 0.13% -
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 3.78 4.16 8.41 8.66 7.67 8.33 11.02 -51.09%
EPS 2.07 -0.81 -6.17 -2.24 -1.66 0.51 0.08 780.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4771 0.4617 0.4966 0.5339 0.5549 0.5677 0.5958 -13.80%
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 3.05 3.35 6.78 6.98 6.21 6.77 8.93 -51.23%
EPS 1.67 -0.65 -4.97 -1.81 -1.34 0.41 0.06 824.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3856 0.3721 0.4002 0.4304 0.449 0.4614 0.483 -13.97%
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 6.62 6.73 2.97 3.35 4.43 5.16 4.27 34.06%
P/EPS 12.08 -34.57 -4.05 -12.95 -20.48 84.31 590.16 -92.57%
EY 8.28 -2.89 -24.69 -7.72 -4.88 1.19 0.17 1243.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.50 0.54 0.61 0.76 0.79 -24.38%
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 6.09 5.29 3.21 3.12 3.78 4.56 3.90 34.70%
P/EPS 11.11 -27.16 -4.38 -12.05 -17.47 74.51 539.93 -92.54%
EY 9.00 -3.68 -22.86 -8.30 -5.72 1.34 0.19 1218.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.54 0.51 0.52 0.67 0.72 -23.74%

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