[PMCORP] QoQ Cumulative 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- 101.41%
YoY- 101.75%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative 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 54,278 33,860 16,853 78,571 57,283 38,175 64.45%
PBT 3,655 842 -450 -147 -3,911 -1,866 -6,390 -
Tax -840 -39 381 203 -470 -283 -194 164.94%
NP 2,815 803 -69 56 -4,381 -2,149 -6,584 -
-
NP to SH 2,740 801 -40 63 -4,469 -2,234 -6,658 -
-
Tax Rate 22.98% 4.63% - - - - - -
Total Cost 77,862 53,475 33,929 16,797 82,952 59,432 44,759 44.49%
-
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 773,357 728,181 400,000 630,000 707,999 698,125 708,297 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% 0.27% -0.02% 0.02% -1.45% -0.68% -2.03% -
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 7.45 8.47 2.68 11.10 8.21 5.39 64.44%
EPS 0.39 0.11 -0.01 0.01 -0.63 -0.32 -0.94 -
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 6.14 3.83 1.91 8.88 6.48 4.32 64.34%
EPS 0.31 0.09 0.00 0.01 -0.51 -0.25 -0.75 -
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 1.21 1.30 4.49 1.08 1.46 2.23 -49.83%
P/EPS 23.28 81.82 -1,100.00 1,200.00 -19.01 -37.50 -12.77 -
EY 4.30 1.22 -0.09 0.08 -5.26 -2.67 -7.83 -
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 1.21 1.06 4.49 1.17 1.58 2.41 -48.81%
P/EPS 25.86 81.82 -900.00 1,200.00 -20.60 -40.63 -13.83 -
EY 3.87 1.22 -0.11 0.08 -4.86 -2.46 -7.23 -
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