[PMCORP] QoQ Cumulative Quarter Result on 30-Sep-2014

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
19-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014
Profit Trend
QoQ- -35.93%
YoY- -95.08%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 33,404 0 0 47,911 31,414 17,193 80,793 -44.59%
PBT 3,269 0 0 1,131 1,965 1,937 19,111 -69.28%
Tax -334 0 0 14 -178 -256 -506 -24.24%
NP 2,935 0 0 1,145 1,787 1,681 18,605 -70.90%
-
NP to SH 2,935 0 0 1,145 1,787 1,681 18,605 -70.90%
-
Tax Rate 10.22% - - -1.24% 9.06% 13.22% 2.65% -
Total Cost 30,469 0 0 46,766 29,627 15,512 62,188 -37.93%
-
Net Worth 356,781 348,195 345,863 353,773 350,089 345,839 344,453 2.37%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 356,781 348,195 345,863 353,773 350,089 345,839 344,453 2.37%
NOSH 715,853 702,999 697,727 773,357 773,357 773,357 708,022 0.73%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.79% 0.00% 0.00% 2.39% 5.69% 9.78% 23.03% -
ROE 0.82% 0.00% 0.00% 0.32% 0.51% 0.49% 5.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.67 0.00 0.00 6.76 4.43 2.43 11.41 -44.96%
EPS 0.41 0.00 0.00 0.16 0.25 0.24 2.63 -71.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4984 0.4953 0.4957 0.4994 0.4942 0.4882 0.4865 1.62%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.78 0.00 0.00 5.42 3.55 1.94 9.13 -44.54%
EPS 0.33 0.00 0.00 0.13 0.20 0.19 2.10 -70.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4034 0.3937 0.391 0.40 0.3958 0.391 0.3894 2.38%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.185 0.24 0.335 0.305 0.22 0.215 0.22 -
P/RPS 3.96 0.00 0.00 4.51 4.96 8.86 1.93 61.68%
P/EPS 45.12 0.00 0.00 188.70 87.21 90.60 8.37 208.39%
EY 2.22 0.00 0.00 0.53 1.15 1.10 11.94 -67.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.48 0.68 0.61 0.45 0.44 0.45 -12.26%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 25/05/15 23/02/15 19/11/14 26/08/14 26/05/14 21/02/14 -
Price 0.19 0.20 0.265 0.23 0.26 0.225 0.25 -
P/RPS 4.07 0.00 0.00 3.40 5.86 9.27 2.19 51.33%
P/EPS 46.34 0.00 0.00 142.30 103.07 94.82 9.51 188.25%
EY 2.16 0.00 0.00 0.70 0.97 1.05 10.51 -65.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.53 0.46 0.53 0.46 0.51 -17.85%

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