[PMCORP] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 93.32%
YoY- 96.99%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 78,641 79,107 76,692 72,924 77,089 93,260 109,088 -19.58%
PBT -5,767 -11,962 -5,952 -98 -15,247 -15,754 -30,866 -67.28%
Tax -164 -296 -735 -680 -1,227 -1,497 -1,672 -78.70%
NP -5,931 -12,258 -6,687 -778 -16,474 -17,251 -32,538 -67.81%
-
NP to SH -6,071 -12,538 -7,134 -1,186 -17,759 -18,636 -33,997 -68.25%
-
Tax Rate - - - - - - - -
Total Cost 84,572 91,365 83,379 73,702 93,563 110,511 141,626 -29.06%
-
Net Worth 336,580 329,093 326,339 322,236 323,921 328,232 326,219 2.10%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 336,580 329,093 326,339 322,236 323,921 328,232 326,219 2.10%
NOSH 713,548 711,860 705,294 710,555 704,482 709,999 712,424 0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -7.54% -15.50% -8.72% -1.07% -21.37% -18.50% -29.83% -
ROE -1.80% -3.81% -2.19% -0.37% -5.48% -5.68% -10.42% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.02 11.11 10.87 10.26 10.94 13.14 15.31 -19.66%
EPS -0.85 -1.76 -1.01 -0.17 -2.52 -2.62 -4.77 -68.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4717 0.4623 0.4627 0.4535 0.4598 0.4623 0.4579 1.99%
Adjusted Per Share Value based on latest NOSH - 710,555
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.89 8.94 8.67 8.24 8.72 10.54 12.33 -19.57%
EPS -0.69 -1.42 -0.81 -0.13 -2.01 -2.11 -3.84 -68.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3805 0.3721 0.369 0.3643 0.3662 0.3711 0.3688 2.10%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.12 0.12 0.14 0.13 0.12 0.14 0.09 -
P/RPS 1.09 1.08 1.29 1.27 1.10 1.07 0.59 50.50%
P/EPS -14.10 -6.81 -13.84 -77.89 -4.76 -5.33 -1.89 281.33%
EY -7.09 -14.68 -7.22 -1.28 -21.01 -18.75 -53.02 -73.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.30 0.29 0.26 0.30 0.20 16.02%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 16/08/10 25/05/10 23/02/10 19/11/09 19/08/09 26/05/09 -
Price 0.13 0.13 0.12 0.13 0.14 0.14 0.16 -
P/RPS 1.18 1.17 1.10 1.27 1.28 1.07 1.04 8.77%
P/EPS -15.28 -7.38 -11.86 -77.89 -5.55 -5.33 -3.35 174.77%
EY -6.54 -13.55 -8.43 -1.28 -18.01 -18.75 -29.83 -63.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.26 0.29 0.30 0.30 0.35 -13.81%

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