[PMCORP] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -48.94%
YoY- -66.22%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 68,772 80,793 75,186 74,966 78,456 85,611 77,921 -7.99%
PBT 7,748 19,111 31,829 1,670 2,964 8,685 4,137 51.99%
Tax -1,024 -506 -805 -806 -1,272 -687 -386 91.74%
NP 6,724 18,605 31,024 864 1,692 7,998 3,750 47.64%
-
NP to SH 6,724 18,605 31,024 864 1,692 7,998 3,750 47.64%
-
Tax Rate 13.22% 2.65% 2.53% 48.26% 42.91% 7.91% 9.33% -
Total Cost 62,048 62,188 44,162 74,102 76,764 77,613 74,170 -11.22%
-
Net Worth 345,839 344,453 336,134 313,253 311,765 315,236 307,585 8.13%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 345,839 344,453 336,134 313,253 311,765 315,236 307,585 8.13%
NOSH 773,357 708,022 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.78% 23.03% 41.26% 1.15% 2.16% 9.34% 4.81% -
ROE 1.94% 5.40% 9.23% 0.28% 0.54% 2.54% 1.22% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.71 11.41 10.61 10.58 11.08 12.09 11.00 -7.98%
EPS 0.96 2.63 4.37 0.12 0.24 1.13 0.53 48.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4882 0.4865 0.4745 0.4422 0.4401 0.445 0.4342 8.13%
Adjusted Per Share Value based on latest NOSH - 773,357
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.82 9.18 8.55 8.52 8.92 9.73 8.86 -7.99%
EPS 0.76 2.11 3.53 0.10 0.19 0.91 0.43 46.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3931 0.3916 0.3821 0.3561 0.3544 0.3583 0.3497 8.11%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.215 0.22 0.18 0.135 0.10 0.10 0.09 -
P/RPS 2.21 1.93 1.70 1.28 0.90 0.83 0.82 93.78%
P/EPS 22.65 8.37 4.11 110.69 41.87 8.86 17.00 21.10%
EY 4.41 11.94 24.33 0.90 2.39 11.29 5.88 -17.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.38 0.31 0.23 0.22 0.21 63.81%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 21/02/14 19/11/13 22/08/13 27/05/13 26/02/13 22/11/12 -
Price 0.225 0.25 0.27 0.145 0.17 0.095 0.09 -
P/RPS 2.32 2.19 2.54 1.37 1.53 0.79 0.82 100.16%
P/EPS 23.70 9.51 6.17 118.89 71.17 8.41 17.00 24.82%
EY 4.22 10.51 16.22 0.84 1.40 11.88 5.88 -19.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.57 0.33 0.39 0.21 0.21 68.74%

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