[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

PMCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
TTM Result
Revenue	350,694	390,641	377,610	371,835	379,546	213,954	10.38%
YoY %	-10.23%	3.45%	1.55%	-2.03%	77.40%	-	-
Horiz. %	163.91%	182.58%	176.49%	173.79%	177.40%	100.00%	-
PBT	-1,119,035	9,987	-318,156	52,081	49,007	82,408	-
YoY %	-11,304.92%	103.14%	-710.89%	6.27%	-40.53%	-	-
Horiz. %	-1,357.92%	12.12%	-386.07%	63.20%	59.47%	100.00%	-
Tax	-5,397	-3,727	-19,637	-23,394	-22,426	-6,363	-3.23%
YoY %	-44.81%	81.02%	16.06%	-4.32%	-252.44%	-	-
Horiz. %	84.82%	58.57%	308.61%	367.66%	352.44%	100.00%	-
NP	-1,124,432	6,260	-337,793	28,687	26,581	76,045	-
YoY %	-18,062.17%	101.85%	-1,277.51%	7.92%	-65.05%	-	-
Horiz. %	-1,478.64%	8.23%	-444.20%	37.72%	34.95%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	-1,124,432	6,260	-337,793	28,687	26,581	76,045	-
YoY %	-18,062.17%	101.85%	-1,277.51%	7.92%	-65.05%	-	-
Horiz. %	-1,478.64%	8.23%	-444.20%	37.72%	34.95%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	-	37.32%	-	44.92%	45.76%	7.72%	-
YoY %	-	0.00%	-	-1.84%	492.75%	-	-
Horiz. %	-	483.42%	-	581.87%	592.75%	100.00%	-
Total Cost	1,475,126	384,381	715,403	343,148	352,965	137,909	60.59%
YoY %	283.77%	-46.27%	108.48%	-2.78%	155.94%	-	-
Horiz. %	1,069.64%	278.72%	518.75%	248.82%	255.94%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	405,541	1,498,260	1,444,431	1,837,553	1,838,223	1,870,699	-26.33%
YoY %	-72.93%	3.73%	-21.39%	-0.04%	-1.74%	-	-
Horiz. %	21.68%	80.09%	77.21%	98.23%	98.26%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Dividend
Div	8,111	14,812	22,187	44,320	44,395	18,482	-15.17%
YoY %	-45.24%	-33.24%	-49.94%	-0.17%	140.21%	-	-
Horiz. %	43.89%	80.14%	120.05%	239.80%	240.21%	100.00%	-
Div Payout %	0.00%	236.62%	0.00%	154.50%	167.02%	24.30%	-
YoY %	0.00%	0.00%	0.00%	-7.50%	587.33%	-	-
Horiz. %	0.00%	973.74%	0.00%	635.80%	687.33%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Equity
Net Worth	405,541	1,498,260	1,444,431	1,837,553	1,838,223	1,870,699	-26.33%
YoY %	-72.93%	3.73%	-21.39%	-0.04%	-1.74%	-	-
Horiz. %	21.68%	80.09%	77.21%	98.23%	98.26%	100.00%	-
NOSH	818,448	741,529	715,454	738,863	736,792	742,753	1.95%
YoY %	10.37%	3.64%	-3.17%	0.28%	-0.80%	-	-
Horiz. %	110.19%	99.84%	96.32%	99.48%	99.20%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Ratio Analysis
NP Margin	-320.63%	1.60%	-89.46%	7.71%	7.00%	35.54%	-
YoY %	-20,139.38%	101.79%	-1,260.31%	10.14%	-80.30%	-	-
Horiz. %	-902.17%	4.50%	-251.72%	21.69%	19.70%	100.00%	-
ROE	-277.27%	0.42%	-23.39%	1.56%	1.45%	4.07%	-
YoY %	-66,116.67%	101.80%	-1,599.36%	7.59%	-64.37%	-	-
Horiz. %	-6,812.53%	10.32%	-574.69%	38.33%	35.63%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Per Share
RPS	42.85	52.68	52.78	50.33	51.51	28.81	8.25%
YoY %	-18.66%	-0.19%	4.87%	-2.29%	78.79%	-	-
Horiz. %	148.73%	182.85%	183.20%	174.70%	178.79%	100.00%	-
EPS	-137.39	0.84	-47.21	3.88	3.61	10.24	-
YoY %	-16,455.95%	101.78%	-1,316.75%	7.48%	-64.75%	-	-
Horiz. %	-1,341.70%	8.20%	-461.04%	37.89%	35.25%	100.00%	-
DPS	0.99	2.00	3.10	6.00	6.00	2.49	-16.83%
YoY %	-50.50%	-35.48%	-48.33%	0.00%	140.96%	-	-
Horiz. %	39.76%	80.32%	124.50%	240.96%	240.96%	100.00%	-
NAPS	0.4955	2.0205	2.0189	2.487	2.4949	2.5186	-27.74%
YoY %	-75.48%	0.08%	-18.82%	-0.32%	-0.94%	-	-
Horiz. %	19.67%	80.22%	80.16%	98.75%	99.06%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Adjusted Per Share Value based on latest NOSH - 738,863
RPS	39.65	44.17	42.69	42.04	42.91	24.19	10.38%
YoY %	-10.23%	3.47%	1.55%	-2.03%	77.39%	-	-
Horiz. %	163.91%	182.60%	176.48%	173.79%	177.39%	100.00%	-
EPS	-127.13	0.71	-38.19	3.24	3.01	8.60	-
YoY %	-18,005.63%	101.86%	-1,278.70%	7.64%	-65.00%	-	-
Horiz. %	-1,478.26%	8.26%	-444.07%	37.67%	35.00%	100.00%	-
DPS	0.92	1.67	2.51	5.01	5.02	2.09	-15.12%
YoY %	-44.91%	-33.47%	-49.90%	-0.20%	140.19%	-	-
Horiz. %	44.02%	79.90%	120.10%	239.71%	240.19%	100.00%	-
NAPS	0.4585	1.6939	1.6331	2.0775	2.0783	2.115	-26.33%
YoY %	-72.93%	3.72%	-21.39%	-0.04%	-1.74%	-	-
Horiz. %	21.68%	80.09%	77.22%	98.23%	98.26%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-15.74%	18.68%	-33.58%	14.17%	-76.79%	-	-
Horiz. %	17.60%	20.89%	17.60%	26.50%	23.21%	100.00%	-
P/EPS	-0.28	67.52	-1.02	17.77	17.19	14.55	-
YoY %	-100.41%	6,719.61%	-105.74%	3.37%	18.14%	-	-
Horiz. %	-1.92%	464.05%	-7.01%	122.13%	118.14%	100.00%	-
EY	-352.27	1.48	-98.36	5.63	5.82	6.87	-
YoY %	-23,902.03%	101.50%	-1,847.07%	-3.26%	-15.28%	-	-
Horiz. %	-5,127.66%	21.54%	-1,431.73%	81.95%	84.72%	100.00%	-
DY	2.54	3.51	6.46	8.70	9.68	1.67	8.74%
YoY %	-27.64%	-45.67%	-25.75%	-10.12%	479.64%	-	-
Horiz. %	152.10%	210.18%	386.83%	520.96%	579.64%	100.00%	-
P/NAPS	0.79	0.28	0.24	0.28	0.25	0.59	6.00%
YoY %	182.14%	16.67%	-14.29%	12.00%	-57.63%	-	-
Horiz. %	133.90%	47.46%	40.68%	47.46%	42.37%	100.00%	-

	31/03/05	31/03/04	31/03/03	31/03/02	31/03/01	31/03/00	CAGR
Price Multiplier on Announcement Date
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	-
YoY %	30.49%	-11.83%	-39.22%	21.43%	0.00%	-	-
Horiz. %	84.92%	65.08%	73.81%	121.43%	100.00%	-	-
P/EPS	-0.33	50.94	-1.04	19.83	18.02	0.00	-
YoY %	-100.65%	4,998.08%	-105.24%	10.04%	0.00%	-	-
Horiz. %	-1.83%	282.69%	-5.77%	110.04%	100.00%	-	-
EY	-298.66	1.96	-96.35	5.04	5.55	0.00	-
YoY %	-15,337.76%	102.03%	-2,011.71%	-9.19%	0.00%	-	-
Horiz. %	-5,381.26%	35.32%	-1,736.04%	90.81%	100.00%	-	-
DY	2.15	4.65	6.33	7.79	9.23	0.00	-
YoY %	-53.76%	-26.54%	-18.74%	-15.60%	0.00%	-	-
Horiz. %	23.29%	50.38%	68.58%	84.40%	100.00%	-	-
P/NAPS	0.93	0.21	0.24	0.31	0.26	0.00	-
YoY %	342.86%	-12.50%	-22.58%	19.23%	0.00%	-	-
Horiz. %	357.69%	80.77%	92.31%	119.23%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos