[PMCORP] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock

[PMCORP] PAN MALAYSIA CORPORATION BHD

Announcement Date

28-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 178.13%

YoY- 209.85%

Quarter Report

PMCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	76,350	63,984	127,382	113,286	229,628	329,106	338,132	-21.95%
YoY %	19.33%	-49.77%	12.44%	-50.67%	-30.23%	-2.67%	-	-
Horiz. %	22.58%	18.92%	37.67%	33.50%	67.91%	97.33%	100.00%	-
PBT	-12,780	10,948	-30,018	1,956	-14,502	1,656	27,440	-
YoY %	-216.73%	136.47%	-1,634.66%	113.49%	-975.72%	-93.97%	-	-
Horiz. %	-46.57%	39.90%	-109.40%	7.13%	-52.85%	6.03%	100.00%	-
Tax	-388	-1,156	-1,626	17,000	-2,586	-5,694	8,534	-
YoY %	66.44%	28.91%	-109.56%	757.39%	54.58%	-166.72%	-	-
Horiz. %	-4.55%	-13.55%	-19.05%	199.20%	-30.30%	-66.72%	100.00%	-
NP	-13,168	9,792	-31,644	18,956	-17,088	-4,038	35,974	-
YoY %	-234.48%	130.94%	-266.93%	210.93%	-323.18%	-111.22%	-	-
Horiz. %	-36.60%	27.22%	-87.96%	52.69%	-47.50%	-11.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,316	9,388	-32,062	18,046	-16,428	-4,038	35,974	-
YoY %	-241.84%	129.28%	-277.67%	209.85%	-306.84%	-111.22%	-	-
Horiz. %	-37.02%	26.10%	-89.13%	50.16%	-45.67%	-11.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	10.56%	-	-869.12%	-	343.84%	-31.10%	-
YoY %	-	0.00%	-	0.00%	-	1,205.59%	-	-
Horiz. %	-	-33.95%	-	2,794.60%	-	-1,105.59%	100.00%	-
Total Cost	89,518	54,192	159,026	94,330	246,716	333,144	302,158	-18.34%
YoY %	65.19%	-65.92%	68.58%	-61.77%	-25.94%	10.25%	-	-
Horiz. %	29.63%	17.93%	52.63%	31.22%	81.65%	110.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	327,446	328,793	347,480	341,656	396,343	390,636	1,440,490	-21.86%
YoY %	-0.41%	-5.38%	1.70%	-13.80%	1.46%	-72.88%	-	-
Horiz. %	22.73%	22.83%	24.12%	23.72%	27.51%	27.12%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	327,446	328,793	347,480	341,656	396,343	390,636	1,440,490	-21.86%
YoY %	-0.41%	-5.38%	1.70%	-13.80%	1.46%	-72.88%	-	-
Horiz. %	22.73%	22.83%	24.12%	23.72%	27.51%	27.12%	100.00%	-
NOSH	708,297	711,212	712,488	716,111	714,260	807,600	765,404	-1.28%
YoY %	-0.41%	-0.18%	-0.51%	0.26%	-11.56%	5.51%	-	-
Horiz. %	92.54%	92.92%	93.09%	93.56%	93.32%	105.51%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	-17.25%	15.30%	-24.84%	16.73%	-7.44%	-1.23%	10.64%	-
YoY %	-212.75%	161.59%	-248.48%	324.87%	-504.88%	-111.56%	-	-
Horiz. %	-162.12%	143.80%	-233.46%	157.24%	-69.92%	-11.56%	100.00%	-
ROE	-4.07%	2.86%	-9.23%	5.28%	-4.14%	-1.03%	2.50%	-
YoY %	-242.31%	130.99%	-274.81%	227.54%	-301.94%	-141.20%	-	-
Horiz. %	-162.80%	114.40%	-369.20%	211.20%	-165.60%	-41.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	10.78	9.00	17.88	15.82	32.15	40.75	44.18	-20.94%
YoY %	19.78%	-49.66%	13.02%	-50.79%	-21.10%	-7.76%	-	-
Horiz. %	24.40%	20.37%	40.47%	35.81%	72.77%	92.24%	100.00%	-
EPS	-1.88	1.32	-4.50	2.52	-2.30	-0.50	4.70	-
YoY %	-242.42%	129.33%	-278.57%	209.57%	-360.00%	-110.64%	-	-
Horiz. %	-40.00%	28.09%	-95.74%	53.62%	-48.94%	-10.64%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4623	0.4623	0.4877	0.4771	0.5549	0.4837	1.882	-20.85%
YoY %	0.00%	-5.21%	2.22%	-14.02%	14.72%	-74.30%	-	-
Horiz. %	24.56%	24.56%	25.91%	25.35%	29.48%	25.70%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 714,830
RPS	8.63	7.23	14.40	12.81	25.96	37.21	38.23	-21.96%
YoY %	19.36%	-49.79%	12.41%	-50.65%	-30.23%	-2.67%	-	-
Horiz. %	22.57%	18.91%	37.67%	33.51%	67.90%	97.33%	100.00%	-
EPS	-1.51	1.06	-3.62	2.04	-1.86	-0.46	4.07	-
YoY %	-242.45%	129.28%	-277.45%	209.68%	-304.35%	-111.30%	-	-
Horiz. %	-37.10%	26.04%	-88.94%	50.12%	-45.70%	-11.30%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3702	0.3717	0.3929	0.3863	0.4481	0.4417	1.6286	-21.86%
YoY %	-0.40%	-5.40%	1.71%	-13.79%	1.45%	-72.88%	-	-
Horiz. %	22.73%	22.82%	24.13%	23.72%	27.51%	27.12%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.12	0.14	0.20	0.25	0.34	0.44	0.55	-
P/RPS	1.11	1.56	1.12	1.58	1.06	1.08	1.24	-1.82%
YoY %	-28.85%	39.29%	-29.11%	49.06%	-1.85%	-12.90%	-	-
Horiz. %	89.52%	125.81%	90.32%	127.42%	85.48%	87.10%	100.00%	-
P/EPS	-6.38	10.61	-4.44	9.92	-14.78	-88.00	11.70	-
YoY %	-160.13%	338.96%	-144.76%	167.12%	83.20%	-852.14%	-	-
Horiz. %	-54.53%	90.68%	-37.95%	84.79%	-126.32%	-752.14%	100.00%	-
EY	-15.67	9.43	-22.50	10.08	-6.76	-1.14	8.55	-
YoY %	-266.17%	141.91%	-323.21%	249.11%	-492.98%	-113.33%	-	-
Horiz. %	-183.27%	110.29%	-263.16%	117.89%	-79.06%	-13.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.26	0.30	0.41	0.52	0.61	0.91	0.29	-1.80%
YoY %	-13.33%	-26.83%	-21.15%	-14.75%	-32.97%	213.79%	-	-
Horiz. %	89.66%	103.45%	141.38%	179.31%	210.34%	313.79%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	16/08/10	19/08/09	26/08/08	28/08/07	25/08/06	29/08/05	25/08/04	-
Price	0.13	0.14	0.19	0.23	0.29	0.50	0.56	-
P/RPS	1.21	1.56	1.06	1.45	0.90	1.23	1.27	-0.80%
YoY %	-22.44%	47.17%	-26.90%	61.11%	-26.83%	-3.15%	-	-
Horiz. %	95.28%	122.83%	83.46%	114.17%	70.87%	96.85%	100.00%	-
P/EPS	-6.91	10.61	-4.22	9.13	-12.61	-100.00	11.91	-
YoY %	-165.13%	351.42%	-146.22%	172.40%	87.39%	-939.63%	-	-
Horiz. %	-58.02%	89.08%	-35.43%	76.66%	-105.88%	-839.63%	100.00%	-
EY	-14.46	9.43	-23.68	10.96	-7.93	-1.00	8.39	-
YoY %	-253.34%	139.82%	-316.06%	238.21%	-693.00%	-111.92%	-	-
Horiz. %	-172.35%	112.40%	-282.24%	130.63%	-94.52%	-11.92%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.28	0.30	0.39	0.48	0.52	1.03	0.30	-1.14%
YoY %	-6.67%	-23.08%	-18.75%	-7.69%	-49.51%	243.33%	-	-
Horiz. %	93.33%	100.00%	130.00%	160.00%	173.33%	343.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos