[PMCORP] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 212.61%
YoY- 101.85%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 206,297 311,519 350,694 390,641 377,610 371,835 379,546 -9.65%
PBT -71,015 -9,225 -1,119,035 9,987 -318,156 52,081 49,007 -
Tax -6,371 -1,054 -5,397 -3,727 -19,637 -23,394 -22,426 -18.91%
NP -77,386 -10,279 -1,124,432 6,260 -337,793 28,687 26,581 -
-
NP to SH -77,618 -10,054 -1,124,432 6,260 -337,793 28,687 26,581 -
-
Tax Rate - - - 37.32% - 44.92% 45.76% -
Total Cost 283,683 321,798 1,475,126 384,381 715,403 343,148 352,965 -3.57%
-
Net Worth 329,117 408,076 405,541 1,498,260 1,444,431 1,837,553 1,838,223 -24.91%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 8,111 14,812 22,187 44,320 44,395 -
Div Payout % - - 0.00% 236.62% 0.00% 154.50% 167.02% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 329,117 408,076 405,541 1,498,260 1,444,431 1,837,553 1,838,223 -24.91%
NOSH 712,839 718,823 818,448 741,529 715,454 738,863 736,792 -0.54%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -37.51% -3.30% -320.63% 1.60% -89.46% 7.71% 7.00% -
ROE -23.58% -2.46% -277.27% 0.42% -23.39% 1.56% 1.45% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 28.94 43.34 42.85 52.68 52.78 50.33 51.51 -9.15%
EPS -10.89 -1.40 -137.39 0.84 -47.21 3.88 3.61 -
DPS 0.00 0.00 0.99 2.00 3.10 6.00 6.00 -
NAPS 0.4617 0.5677 0.4955 2.0205 2.0189 2.487 2.4949 -24.50%
Adjusted Per Share Value based on latest NOSH - 741,529
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 23.32 35.22 39.65 44.17 42.69 42.04 42.91 -9.65%
EPS -8.78 -1.14 -127.13 0.71 -38.19 3.24 3.01 -
DPS 0.00 0.00 0.92 1.67 2.51 5.01 5.02 -
NAPS 0.3721 0.4614 0.4585 1.6939 1.6331 2.0775 2.0783 -24.91%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.28 0.43 0.39 0.57 0.48 0.69 0.62 -
P/RPS 0.97 0.99 0.91 1.08 0.91 1.37 1.20 -3.48%
P/EPS -2.57 -30.74 -0.28 67.52 -1.02 17.77 17.19 -
EY -38.89 -3.25 -352.27 1.48 -98.36 5.63 5.82 -
DY 0.00 0.00 2.54 3.51 6.46 8.70 9.68 -
P/NAPS 0.61 0.76 0.79 0.28 0.24 0.28 0.25 16.02%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 30/05/06 25/05/05 21/05/04 28/05/03 21/05/02 29/05/01 -
Price 0.22 0.38 0.46 0.43 0.49 0.77 0.65 -
P/RPS 0.76 0.88 1.07 0.82 0.93 1.53 1.26 -8.07%
P/EPS -2.02 -27.17 -0.33 50.94 -1.04 19.83 18.02 -
EY -49.49 -3.68 -298.66 1.96 -96.35 5.04 5.55 -
DY 0.00 0.00 2.15 4.65 6.33 7.79 9.23 -
P/NAPS 0.48 0.67 0.93 0.21 0.24 0.31 0.26 10.75%

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