[PMCORP] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 123.89%
YoY- 178.03%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 75,280 67,412 86,956 71,884 135,368 118,556 239,572 -17.53%
PBT 2,812 -588 -11,984 11,432 -10,052 748 19,404 -27.50%
Tax -440 812 -1,632 -1,412 -1,652 -22,856 -4,244 -31.43%
NP 2,372 224 -13,616 10,020 -11,704 -22,108 15,160 -26.57%
-
NP to SH 2,372 252 -14,388 9,404 -12,052 -23,096 14,664 -26.16%
-
Tax Rate 15.65% - - 12.35% - 3,055.61% 21.87% -
Total Cost 72,908 67,188 100,572 61,864 147,072 140,664 224,412 -17.07%
-
Net Worth 309,215 275,310 326,339 326,219 357,686 329,117 408,076 -4.51%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 309,215 275,310 326,339 326,219 357,686 329,117 408,076 -4.51%
NOSH 773,357 630,000 705,294 712,424 717,380 712,839 718,823 1.22%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.15% 0.33% -15.66% 13.94% -8.65% -18.65% 6.33% -
ROE 0.77% 0.09% -4.41% 2.88% -3.37% -7.02% 3.59% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 10.63 10.70 12.33 10.09 18.87 16.63 33.33 -17.32%
EPS 0.32 0.04 -2.04 1.32 -1.68 -3.24 2.04 -26.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4365 0.437 0.4627 0.4579 0.4986 0.4617 0.5677 -4.28%
Adjusted Per Share Value based on latest NOSH - 712,424
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.51 7.62 9.83 8.13 15.30 13.40 27.09 -17.53%
EPS 0.27 0.03 -1.63 1.06 -1.36 -2.61 1.66 -26.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3496 0.3113 0.369 0.3688 0.4044 0.3721 0.4614 -4.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.09 0.12 0.14 0.09 0.19 0.28 0.43 -
P/RPS 0.85 1.12 1.14 0.89 1.01 1.68 1.29 -6.71%
P/EPS 26.88 300.00 -6.86 6.82 -11.31 -8.64 21.08 4.13%
EY 3.72 0.33 -14.57 14.67 -8.84 -11.57 4.74 -3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.30 0.20 0.38 0.61 0.76 -19.27%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 24/05/11 25/05/10 26/05/09 27/05/08 28/05/07 30/05/06 -
Price 0.09 0.12 0.12 0.16 0.19 0.22 0.38 -
P/RPS 0.85 1.12 0.97 1.59 1.01 1.32 1.14 -4.77%
P/EPS 26.88 300.00 -5.88 12.12 -11.31 -6.79 18.63 6.29%
EY 3.72 0.33 -17.00 8.25 -8.84 -14.73 5.37 -5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.26 0.35 0.38 0.48 0.67 -17.56%

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