[PMCORP] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 244.53%
YoY- 316.54%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 17,007 16,853 21,288 19,108 16,436 21,739 21,358 -14.12%
PBT -303 -147 -2,045 4,524 -3,394 -2,996 -3,901 -81.88%
Tax 178 203 -187 -89 214 -408 119 30.88%
NP -125 56 -2,232 4,435 -3,180 -3,404 -3,782 -89.76%
-
NP to SH -103 63 -2,235 4,424 -3,061 -3,597 -3,837 -91.09%
-
Tax Rate - - - 1.97% - - - -
Total Cost 17,132 16,797 23,520 14,673 19,616 25,143 25,140 -22.61%
-
Net Worth 442,900 275,310 314,040 336,580 329,093 326,339 322,236 23.69%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 442,900 275,310 314,040 336,580 329,093 326,339 322,236 23.69%
NOSH 1,030,000 630,000 719,285 713,548 711,860 705,294 710,555 28.17%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.73% 0.33% -10.48% 23.21% -19.35% -15.66% -17.71% -
ROE -0.02% 0.02% -0.71% 1.31% -0.93% -1.10% -1.19% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.65 2.68 2.96 2.68 2.31 3.08 3.01 -33.09%
EPS -0.01 0.01 -0.32 0.62 -0.43 -0.51 -0.54 -93.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.437 0.4366 0.4717 0.4623 0.4627 0.4535 -3.49%
Adjusted Per Share Value based on latest NOSH - 713,548
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.92 1.91 2.41 2.16 1.86 2.46 2.41 -14.09%
EPS -0.01 0.01 -0.25 0.50 -0.35 -0.41 -0.43 -91.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5007 0.3113 0.3551 0.3805 0.3721 0.369 0.3643 23.68%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.11 0.12 0.12 0.12 0.12 0.14 0.13 -
P/RPS 6.66 4.49 4.05 4.48 5.20 4.54 4.32 33.55%
P/EPS -1,100.00 1,200.00 -38.62 19.35 -27.91 -27.45 -24.07 1187.21%
EY -0.09 0.08 -2.59 5.17 -3.58 -3.64 -4.15 -92.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.27 0.25 0.26 0.30 0.29 -7.03%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 24/05/11 28/02/11 29/11/10 16/08/10 25/05/10 23/02/10 -
Price 0.09 0.12 0.13 0.13 0.13 0.12 0.13 -
P/RPS 5.45 4.49 4.39 4.85 5.63 3.89 4.32 16.80%
P/EPS -900.00 1,200.00 -41.84 20.97 -30.23 -23.53 -24.07 1025.61%
EY -0.11 0.08 -2.39 4.77 -3.31 -4.25 -4.15 -91.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.30 0.28 0.28 0.26 0.29 -19.40%

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