[PMCORP] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -75.74%
YoY- 100.82%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 151,239 255,569 349,194 356,196 397,917 383,822 363,449 -13.58%
PBT -43,035 -23,992 -1,129,654 1,020 -236,843 -41,404 47,692 -
Tax 8,055 -200 -5,608 1,089 -20,431 -18,783 -22,139 -
NP -34,980 -24,192 -1,135,262 2,109 -257,274 -60,187 25,553 -
-
NP to SH -35,916 -23,616 -1,135,262 2,109 -257,274 -60,187 25,553 -
-
Tax Rate - - - -106.76% - - 46.42% -
Total Cost 186,219 279,761 1,484,456 354,087 655,191 444,009 337,896 -9.44%
-
Net Worth 349,520 380,713 346,961 1,520,986 1,481,757 1,716,801 1,859,487 -24.30%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 14,893 9,243 44,329 44,442 -
Div Payout % - - - 706.20% 0.00% 0.00% 173.92% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 349,520 380,713 346,961 1,520,986 1,481,757 1,716,801 1,859,487 -24.30%
NOSH 729,230 713,080 737,745 811,192 728,387 723,076 744,509 -0.34%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -23.13% -9.47% -325.11% 0.59% -64.66% -15.68% 7.03% -
ROE -10.28% -6.20% -327.20% 0.14% -17.36% -3.51% 1.37% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 20.74 35.84 47.33 43.91 54.63 53.08 48.82 -13.29%
EPS -4.93 -3.31 -153.88 0.26 -35.32 -8.32 3.43 -
DPS 0.00 0.00 0.00 1.84 1.25 6.13 6.00 -
NAPS 0.4793 0.5339 0.4703 1.875 2.0343 2.3743 2.4976 -24.04%
Adjusted Per Share Value based on latest NOSH - 811,192
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 17.10 28.89 39.48 40.27 44.99 43.40 41.09 -13.58%
EPS -4.06 -2.67 -128.35 0.24 -29.09 -6.80 2.89 -
DPS 0.00 0.00 0.00 1.68 1.05 5.01 5.02 -
NAPS 0.3952 0.4304 0.3923 1.7196 1.6753 1.941 2.1023 -24.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.25 0.29 0.49 0.60 0.52 0.57 0.56 -
P/RPS 1.21 0.81 1.04 1.37 0.95 1.07 1.15 0.85%
P/EPS -5.08 -8.76 -0.32 230.78 -1.47 -6.85 16.32 -
EY -19.70 -11.42 -314.05 0.43 -67.93 -14.60 6.13 -
DY 0.00 0.00 0.00 3.06 2.40 10.76 10.71 -
P/NAPS 0.52 0.54 1.04 0.32 0.26 0.24 0.22 15.40%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 22/11/06 23/11/05 25/11/04 20/11/03 22/11/02 19/11/01 -
Price 0.25 0.27 0.44 0.52 0.56 0.57 0.61 -
P/RPS 1.21 0.75 0.93 1.18 1.03 1.07 1.25 -0.54%
P/EPS -5.08 -8.15 -0.29 200.01 -1.59 -6.85 17.77 -
EY -19.70 -12.27 -349.73 0.50 -63.07 -14.60 5.63 -
DY 0.00 0.00 0.00 3.53 2.23 10.76 9.84 -
P/NAPS 0.52 0.51 0.94 0.28 0.28 0.24 0.24 13.74%

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