[PMCORP] YoY 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- 111.52%
YoY- 178.03%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
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 18,820 16,853 21,739 17,971 33,842 29,639 59,893 -17.53%
PBT 703 -147 -2,996 2,858 -2,513 187 4,851 -27.50%
Tax -110 203 -408 -353 -413 -5,714 -1,061 -31.43%
NP 593 56 -3,404 2,505 -2,926 -5,527 3,790 -26.57%
-
NP to SH 593 63 -3,597 2,351 -3,013 -5,774 3,666 -26.16%
-
Tax Rate 15.65% - - 12.35% - 3,055.61% 21.87% -
Total Cost 18,227 16,797 25,143 15,466 36,768 35,166 56,103 -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 0.19% 0.02% -1.10% 0.72% -0.84% -1.75% 0.90% -
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 2.66 2.68 3.08 2.52 4.72 4.16 8.33 -17.31%
EPS 0.08 0.01 -0.51 0.33 -0.42 -0.81 0.51 -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 2.13 1.91 2.46 2.03 3.83 3.35 6.77 -17.51%
EPS 0.07 0.01 -0.41 0.27 -0.34 -0.65 0.41 -25.49%
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 3.39 4.49 4.54 3.57 4.03 6.73 5.16 -6.75%
P/EPS 107.51 1,200.00 -27.45 27.27 -45.24 -34.57 84.31 4.13%
EY 0.93 0.08 -3.64 3.67 -2.21 -2.89 1.19 -4.02%
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 3.39 4.49 3.89 6.34 4.03 5.29 4.56 -4.81%
P/EPS 107.51 1,200.00 -23.53 48.48 -45.24 -27.16 74.51 6.29%
EY 0.93 0.08 -4.25 2.06 -2.21 -3.68 1.34 -5.90%
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