[PMCORP] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 107.59%
YoY- 100.05%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 61,773 54,921 59,893 78,982 89,103 83,541 81,012 -16.52%
PBT -15,416 -12,102 4,851 -1,325 -6,779 -5,972 6,800 -
Tax -454 -232 -1,061 1,547 -746 -794 -2,053 -63.39%
NP -15,870 -12,334 3,790 222 -7,525 -6,766 4,747 -
-
NP to SH -15,973 -11,880 3,666 571 -7,525 -6,766 4,747 -
-
Tax Rate - - 21.87% - - - 30.19% -
Total Cost 77,643 67,255 56,103 78,760 96,628 90,307 76,265 1.19%
-
Net Worth 380,713 397,121 408,076 427,176 346,961 385,025 405,541 -4.12%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 380,713 397,121 408,076 427,176 346,961 385,025 405,541 -4.12%
NOSH 713,080 715,662 718,823 716,979 737,745 795,999 818,448 -8.77%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -25.69% -22.46% 6.33% 0.28% -8.45% -8.10% 5.86% -
ROE -4.20% -2.99% 0.90% 0.13% -2.17% -1.76% 1.17% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.66 7.67 8.33 11.02 12.08 10.50 9.90 -8.52%
EPS -2.24 -1.66 0.51 0.08 -1.02 -0.85 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5339 0.5549 0.5677 0.5958 0.4703 0.4837 0.4955 5.09%
Adjusted Per Share Value based on latest NOSH - 716,979
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.98 6.21 6.77 8.93 10.07 9.45 9.16 -16.55%
EPS -1.81 -1.34 0.41 0.06 -0.85 -0.76 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4304 0.449 0.4614 0.483 0.3923 0.4353 0.4585 -4.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.29 0.34 0.43 0.47 0.49 0.44 0.39 -
P/RPS 3.35 4.43 5.16 4.27 4.06 4.19 3.94 -10.24%
P/EPS -12.95 -20.48 84.31 590.16 -48.04 -51.76 67.24 -
EY -7.72 -4.88 1.19 0.17 -2.08 -1.93 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.76 0.79 1.04 0.91 0.79 -22.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 25/08/06 30/05/06 28/02/06 23/11/05 29/08/05 25/05/05 -
Price 0.27 0.29 0.38 0.43 0.44 0.50 0.46 -
P/RPS 3.12 3.78 4.56 3.90 3.64 4.76 4.65 -23.33%
P/EPS -12.05 -17.47 74.51 539.93 -43.14 -58.82 79.31 -
EY -8.30 -5.72 1.34 0.19 -2.32 -1.70 1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.67 0.72 0.94 1.03 0.93 -32.97%

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