[PMCORP] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 107.59%
YoY- 100.05%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 25,523 38,591 59,964 78,982 95,538 98,748 100,863 -20.45%
PBT -19,050 16,812 -43,684 -1,325 -1,123,703 -6,082 -249,883 -34.85%
Tax -428 -435 29 1,547 -2,015 -954 -8,868 -39.63%
NP -19,478 16,377 -43,655 222 -1,125,718 -7,036 -258,751 -34.99%
-
NP to SH -20,410 16,225 -43,991 571 -1,125,718 -7,036 -258,751 -34.48%
-
Tax Rate - 2.59% - - - - - -
Total Cost 45,001 22,214 103,619 78,760 1,221,256 105,784 359,614 -29.25%
-
Net Worth 323,784 358,593 353,987 427,176 411,089 1,496,964 1,501,554 -22.54%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - 14,812 9,243 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 323,784 358,593 353,987 427,176 411,089 1,496,964 1,501,554 -22.54%
NOSH 709,742 714,757 712,822 716,979 838,273 740,631 739,499 -0.68%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -76.32% 42.44% -72.80% 0.28% -1,178.29% -7.13% -256.54% -
ROE -6.30% 4.52% -12.43% 0.13% -273.84% -0.47% -17.23% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 3.60 5.40 8.41 11.02 11.40 13.33 13.64 -19.89%
EPS -2.88 2.27 -6.17 0.08 -134.29 -0.95 -34.99 -34.02%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.25 -
NAPS 0.4562 0.5017 0.4966 0.5958 0.4904 2.0212 2.0305 -22.01%
Adjusted Per Share Value based on latest NOSH - 716,979
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 2.89 4.36 6.78 8.93 10.80 11.16 11.40 -20.42%
EPS -2.31 1.83 -4.97 0.06 -127.27 -0.80 -29.25 -34.47%
DPS 0.00 0.00 0.00 0.00 0.00 1.67 1.05 -
NAPS 0.3661 0.4054 0.4002 0.483 0.4648 1.6925 1.6977 -22.54%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.10 0.23 0.25 0.47 0.44 0.54 0.56 -
P/RPS 2.78 4.26 2.97 4.27 3.86 4.05 4.11 -6.30%
P/EPS -3.48 10.13 -4.05 590.16 -0.33 -56.84 -1.60 13.81%
EY -28.76 9.87 -24.69 0.17 -305.20 -1.76 -62.48 -12.11%
DY 0.00 0.00 0.00 0.00 0.00 3.70 2.23 -
P/NAPS 0.22 0.46 0.50 0.79 0.90 0.27 0.28 -3.93%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 27/02/08 28/02/07 28/02/06 25/02/05 27/02/04 28/02/03 -
Price 0.10 0.19 0.27 0.43 0.42 0.55 0.55 -
P/RPS 2.78 3.52 3.21 3.90 3.69 4.13 4.03 -5.99%
P/EPS -3.48 8.37 -4.38 539.93 -0.31 -57.89 -1.57 14.17%
EY -28.76 11.95 -22.86 0.19 -319.74 -1.73 -63.62 -12.38%
DY 0.00 0.00 0.00 0.00 0.00 3.64 2.27 -
P/NAPS 0.22 0.38 0.54 0.72 0.86 0.27 0.27 -3.35%

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