[PMCORP] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -10.51%
YoY- 133.39%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 57,283 51,566 99,436 91,275 176,587 253,656 257,448 -22.14%
PBT -1,866 3,803 -17,187 649 -22,667 -5,951 7,102 -
Tax -283 -799 -1,304 8,026 -1,747 -3,593 2,043 -
NP -2,149 3,004 -18,491 8,675 -24,414 -9,544 9,145 -
-
NP to SH -2,234 2,651 -18,951 8,075 -24,187 -9,544 9,145 -
-
Tax Rate - 21.01% - -1,236.67% - - -28.77% -
Total Cost 59,432 48,562 117,927 82,600 201,001 263,200 248,303 -21.19%
-
Net Worth 329,305 329,440 346,176 342,508 382,054 370,953 1,465,544 -22.02%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 78 -
Div Payout % - - - - - - 0.85% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 329,305 329,440 346,176 342,508 382,054 370,953 1,465,544 -22.02%
NOSH 698,125 716,486 712,443 714,601 715,591 788,760 781,623 -1.86%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -3.75% 5.83% -18.60% 9.50% -13.83% -3.76% 3.55% -
ROE -0.68% 0.80% -5.47% 2.36% -6.33% -2.57% 0.62% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 8.21 7.20 13.96 12.77 24.68 32.16 32.94 -20.66%
EPS -0.32 0.37 -2.66 1.13 -3.38 -1.21 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.4717 0.4598 0.4859 0.4793 0.5339 0.4703 1.875 -20.53%
Adjusted Per Share Value based on latest NOSH - 729,230
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.48 5.83 11.24 10.32 19.96 28.68 29.11 -22.14%
EPS -0.25 0.30 -2.14 0.91 -2.73 -1.08 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.3723 0.3725 0.3914 0.3872 0.432 0.4194 1.6569 -22.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.12 0.12 0.17 0.25 0.29 0.49 0.60 -
P/RPS 1.46 1.67 1.22 1.96 1.18 1.52 1.82 -3.60%
P/EPS -37.50 32.43 -6.39 22.12 -8.58 -40.50 51.28 -
EY -2.67 3.08 -15.65 4.52 -11.66 -2.47 1.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.25 0.26 0.35 0.52 0.54 1.04 0.32 -4.02%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 19/11/09 18/11/08 21/11/07 22/11/06 23/11/05 25/11/04 -
Price 0.13 0.14 0.11 0.25 0.27 0.44 0.52 -
P/RPS 1.58 1.95 0.79 1.96 1.09 1.37 1.58 0.00%
P/EPS -40.63 37.84 -4.14 22.12 -7.99 -36.36 44.44 -
EY -2.46 2.64 -24.18 4.52 -12.52 -2.75 2.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.28 0.30 0.23 0.52 0.51 0.94 0.28 0.00%

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
Post a Comment