[PMCORP] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.71%
YoY- -551.47%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 84,840 75,566 78,641 77,089 138,027 151,239 255,569 -16.77%
PBT 5,916 -1,203 -5,767 -15,247 -375 -43,035 -23,992 -
Tax -1,091 -226 -164 -1,227 -1,739 8,055 -200 32.64%
NP 4,825 -1,429 -5,931 -16,474 -2,114 -34,980 -24,192 -
-
NP to SH 4,752 -1,434 -6,071 -17,759 -2,726 -35,916 -23,616 -
-
Tax Rate 18.44% - - - - - - -
Total Cost 80,015 76,995 84,572 93,563 140,141 186,219 279,761 -18.81%
-
Net Worth 307,585 290,705 336,580 323,921 346,055 349,520 380,713 -3.48%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 307,585 290,705 336,580 323,921 346,055 349,520 380,713 -3.48%
NOSH 773,357 700,833 713,548 704,482 712,195 729,230 713,080 1.36%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.69% -1.89% -7.54% -21.37% -1.53% -23.13% -9.47% -
ROE 1.54% -0.49% -1.80% -5.48% -0.79% -10.28% -6.20% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.98 10.78 11.02 10.94 19.38 20.74 35.84 -16.67%
EPS 0.67 -0.20 -0.85 -2.52 -0.38 -4.93 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4342 0.4148 0.4717 0.4598 0.4859 0.4793 0.5339 -3.38%
Adjusted Per Share Value based on latest NOSH - 704,482
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.59 8.54 8.89 8.72 15.61 17.10 28.89 -16.77%
EPS 0.54 -0.16 -0.69 -2.01 -0.31 -4.06 -2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3478 0.3287 0.3805 0.3662 0.3913 0.3952 0.4304 -3.48%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.09 0.09 0.12 0.12 0.17 0.25 0.29 -
P/RPS 0.75 0.83 1.09 1.10 0.88 1.21 0.81 -1.27%
P/EPS 13.42 -43.99 -14.10 -4.76 -44.41 -5.08 -8.76 -
EY 7.45 -2.27 -7.09 -21.01 -2.25 -19.70 -11.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.25 0.26 0.35 0.52 0.54 -14.55%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 21/11/11 29/11/10 19/11/09 18/11/08 21/11/07 22/11/06 -
Price 0.09 0.09 0.13 0.14 0.11 0.25 0.27 -
P/RPS 0.75 0.83 1.18 1.28 0.57 1.21 0.75 0.00%
P/EPS 13.42 -43.99 -15.28 -5.55 -28.74 -5.08 -8.15 -
EY 7.45 -2.27 -6.54 -18.01 -3.48 -19.70 -12.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.28 0.30 0.23 0.52 0.51 -13.73%

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