[PMCORP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -94.71%
YoY- -28.67%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 80,793 56,390 37,483 19,614 85,611 58,441 36,637 69.17%
PBT 19,111 23,872 835 741 8,685 3,103 1,171 540.14%
Tax -506 -604 -403 -318 -687 -290 108 -
NP 18,605 23,268 432 423 7,998 2,813 1,279 493.00%
-
NP to SH 18,605 23,268 432 423 7,998 2,813 1,279 493.00%
-
Tax Rate 2.65% 2.53% 48.26% 42.91% 7.91% 9.35% -9.22% -
Total Cost 62,188 33,122 37,051 19,191 77,613 55,628 35,358 45.55%
-
Net Worth 344,453 336,134 313,253 311,765 315,236 307,585 307,798 7.76%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 344,453 336,134 313,253 311,765 315,236 307,585 307,798 7.76%
NOSH 708,022 773,357 773,357 773,357 773,357 773,357 773,357 -5.69%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 23.03% 41.26% 1.15% 2.16% 9.34% 4.81% 3.49% -
ROE 5.40% 6.92% 0.14% 0.14% 2.54% 0.91% 0.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.41 7.96 5.29 2.77 12.09 8.25 5.17 69.26%
EPS 2.63 3.28 0.06 0.06 1.13 0.40 0.18 494.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4865 0.4745 0.4422 0.4401 0.445 0.4342 0.4345 7.80%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.18 6.41 4.26 2.23 9.73 6.64 4.16 69.25%
EPS 2.11 2.65 0.05 0.05 0.91 0.32 0.15 479.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3916 0.3821 0.3561 0.3544 0.3583 0.3497 0.3499 7.77%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.18 0.135 0.10 0.10 0.09 0.09 -
P/RPS 1.93 2.26 2.55 3.61 0.83 1.09 1.74 7.13%
P/EPS 8.37 5.48 221.37 167.47 8.86 22.66 49.85 -69.46%
EY 11.94 18.25 0.45 0.60 11.29 4.41 2.01 226.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.31 0.23 0.22 0.21 0.21 65.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 19/11/13 22/08/13 27/05/13 26/02/13 22/11/12 23/08/12 -
Price 0.25 0.27 0.145 0.17 0.095 0.09 0.09 -
P/RPS 2.19 3.39 2.74 6.14 0.79 1.09 1.74 16.52%
P/EPS 9.51 8.22 237.77 284.70 8.41 22.66 49.85 -66.76%
EY 10.51 12.17 0.42 0.35 11.88 4.41 2.01 200.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.33 0.39 0.21 0.21 0.21 80.38%

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