[PMCORP] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -19.96%
YoY- 7.92%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 350,694 390,641 377,610 371,835 379,546 213,954 10.38%
PBT -1,119,035 9,987 -318,156 52,081 49,007 82,408 -
Tax -5,397 -3,727 -19,637 -23,394 -22,426 -6,363 -3.23%
NP -1,124,432 6,260 -337,793 28,687 26,581 76,045 -
-
NP to SH -1,124,432 6,260 -337,793 28,687 26,581 76,045 -
-
Tax Rate - 37.32% - 44.92% 45.76% 7.72% -
Total Cost 1,475,126 384,381 715,403 343,148 352,965 137,909 60.59%
-
Net Worth 405,541 1,498,260 1,444,431 1,837,553 1,838,223 1,870,699 -26.33%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 8,111 14,812 22,187 44,320 44,395 18,482 -15.17%
Div Payout % 0.00% 236.62% 0.00% 154.50% 167.02% 24.30% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 405,541 1,498,260 1,444,431 1,837,553 1,838,223 1,870,699 -26.33%
NOSH 818,448 741,529 715,454 738,863 736,792 742,753 1.95%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -320.63% 1.60% -89.46% 7.71% 7.00% 35.54% -
ROE -277.27% 0.42% -23.39% 1.56% 1.45% 4.07% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 42.85 52.68 52.78 50.33 51.51 28.81 8.25%
EPS -137.39 0.84 -47.21 3.88 3.61 10.24 -
DPS 0.99 2.00 3.10 6.00 6.00 2.49 -16.83%
NAPS 0.4955 2.0205 2.0189 2.487 2.4949 2.5186 -27.74%
Adjusted Per Share Value based on latest NOSH - 738,863
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 39.65 44.17 42.69 42.04 42.91 24.19 10.38%
EPS -127.13 0.71 -38.19 3.24 3.01 8.60 -
DPS 0.92 1.67 2.51 5.01 5.02 2.09 -15.12%
NAPS 0.4585 1.6939 1.6331 2.0775 2.0783 2.115 -26.33%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.39 0.57 0.48 0.69 0.62 1.49 -
P/RPS 0.91 1.08 0.91 1.37 1.20 5.17 -29.33%
P/EPS -0.28 67.52 -1.02 17.77 17.19 14.55 -
EY -352.27 1.48 -98.36 5.63 5.82 6.87 -
DY 2.54 3.51 6.46 8.70 9.68 1.67 8.74%
P/NAPS 0.79 0.28 0.24 0.28 0.25 0.59 6.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/05 21/05/04 28/05/03 21/05/02 29/05/01 - -
Price 0.46 0.43 0.49 0.77 0.65 0.00 -
P/RPS 1.07 0.82 0.93 1.53 1.26 0.00 -
P/EPS -0.33 50.94 -1.04 19.83 18.02 0.00 -
EY -298.66 1.96 -96.35 5.04 5.55 0.00 -
DY 2.15 4.65 6.33 7.79 9.23 0.00 -
P/NAPS 0.93 0.21 0.24 0.31 0.26 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