[PMCORP] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 105.64%
YoY- 101.75%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 80,677 72,370 67,720 67,412 78,571 76,377 76,350 3.73%
PBT 3,655 1,122 -900 -588 -3,911 -2,488 -12,780 -
Tax -840 -52 762 812 -470 -377 -388 67.11%
NP 2,815 1,070 -138 224 -4,381 -2,865 -13,168 -
-
NP to SH 2,740 1,068 -80 252 -4,469 -2,978 -13,316 -
-
Tax Rate 22.98% 4.63% - - - - - -
Total Cost 77,862 71,300 67,858 67,188 82,952 79,242 89,518 -8.85%
-
Net Worth 303,988 302,049 172,000 275,310 309,112 329,305 327,446 -4.82%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 303,988 302,049 172,000 275,310 309,112 329,305 327,446 -4.82%
NOSH 773,357 728,181 400,000 630,000 707,999 698,124 708,297 6.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.49% 1.48% -0.20% 0.33% -5.58% -3.75% -17.25% -
ROE 0.90% 0.35% -0.05% 0.09% -1.45% -0.90% -4.07% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 11.39 9.94 16.93 10.70 11.10 10.94 10.78 3.72%
EPS 0.39 0.15 -0.02 0.04 -0.63 -0.43 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.429 0.4148 0.43 0.437 0.4366 0.4717 0.4623 -4.84%
Adjusted Per Share Value based on latest NOSH - 630,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.12 8.18 7.66 7.62 8.88 8.64 8.63 3.73%
EPS 0.31 0.12 -0.01 0.03 -0.51 -0.34 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3437 0.3415 0.1945 0.3113 0.3495 0.3723 0.3702 -4.81%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.09 0.09 0.11 0.12 0.12 0.12 0.12 -
P/RPS 0.79 0.91 0.65 1.12 1.08 1.10 1.11 -20.23%
P/EPS 23.28 61.36 -550.00 300.00 -19.01 -28.13 -6.38 -
EY 4.30 1.63 -0.18 0.33 -5.26 -3.56 -15.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.26 0.27 0.27 0.25 0.26 -13.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 21/11/11 18/08/11 24/05/11 28/02/11 29/11/10 16/08/10 -
Price 0.10 0.09 0.09 0.12 0.13 0.13 0.13 -
P/RPS 0.88 0.91 0.53 1.12 1.17 1.19 1.21 -19.08%
P/EPS 25.86 61.36 -450.00 300.00 -20.60 -30.47 -6.91 -
EY 3.87 1.63 -0.22 0.33 -4.86 -3.28 -14.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.21 0.27 0.30 0.28 0.28 -12.25%

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