[PMCORP] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -13.85%
YoY- -672.01%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 129,866 151,239 178,380 206,297 236,551 255,569 282,899 -40.40%
PBT 17,461 -43,035 -58,122 -71,015 -66,351 -23,992 -15,355 -
Tax 7,591 8,055 8,075 -6,371 -1,718 -200 -492 -
NP 25,052 -34,980 -50,047 -77,386 -68,069 -24,192 -15,847 -
-
NP to SH 24,300 -35,916 -50,941 -77,618 -68,178 -23,616 -15,168 -
-
Tax Rate -43.47% - - - - - - -
Total Cost 104,814 186,219 228,427 283,683 304,620 279,761 298,746 -50.16%
-
Net Worth 358,593 349,520 341,045 329,117 353,987 380,713 397,121 -6.55%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 358,593 349,520 341,045 329,117 353,987 380,713 397,121 -6.55%
NOSH 714,757 729,230 714,830 712,839 712,822 713,080 715,662 -0.08%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 19.29% -23.13% -28.06% -37.51% -28.78% -9.47% -5.60% -
ROE 6.78% -10.28% -14.94% -23.58% -19.26% -6.20% -3.82% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.17 20.74 24.95 28.94 33.19 35.84 39.53 -40.35%
EPS 3.40 -4.93 -7.13 -10.89 -9.56 -3.31 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5017 0.4793 0.4771 0.4617 0.4966 0.5339 0.5549 -6.48%
Adjusted Per Share Value based on latest NOSH - 712,839
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.68 17.10 20.17 23.32 26.74 28.89 31.98 -40.40%
EPS 2.75 -4.06 -5.76 -8.78 -7.71 -2.67 -1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4054 0.3952 0.3856 0.3721 0.4002 0.4304 0.449 -6.56%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.23 0.25 0.25 0.28 0.25 0.29 0.34 -
P/RPS 1.27 1.21 1.00 0.97 0.75 0.81 0.86 29.58%
P/EPS 6.77 -5.08 -3.51 -2.57 -2.61 -8.76 -16.04 -
EY 14.78 -19.70 -28.51 -38.89 -38.26 -11.42 -6.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.52 0.61 0.50 0.54 0.61 -17.10%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 21/11/07 28/08/07 28/05/07 28/02/07 22/11/06 25/08/06 -
Price 0.19 0.25 0.23 0.22 0.27 0.27 0.29 -
P/RPS 1.05 1.21 0.92 0.76 0.81 0.75 0.73 27.33%
P/EPS 5.59 -5.08 -3.23 -2.02 -2.82 -8.15 -13.68 -
EY 17.89 -19.70 -30.98 -49.49 -35.42 -12.27 -7.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.52 0.48 0.48 0.54 0.51 0.52 -18.82%

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