[PMCORP] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 916.5%
YoY- -80.99%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 17,817 18,820 26,399 20,418 17,007 16,853 21,288 -11.19%
PBT 468 703 2,813 1,292 -303 -147 -2,045 -
Tax 218 -110 -801 -420 178 203 -187 -
NP 686 593 2,012 872 -125 56 -2,232 -
-
NP to SH 686 593 1,939 841 -103 63 -2,235 -
-
Tax Rate -46.58% 15.65% 28.47% 32.51% - - - -
Total Cost 17,131 18,227 24,387 19,546 17,132 16,797 23,520 -19.06%
-
Net Worth 307,798 309,215 303,988 290,705 442,900 275,310 314,040 -1.33%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 307,798 309,215 303,988 290,705 442,900 275,310 314,040 -1.33%
NOSH 773,357 773,357 773,357 700,833 1,030,000 630,000 719,285 4.95%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.85% 3.15% 7.62% 4.27% -0.73% 0.33% -10.48% -
ROE 0.22% 0.19% 0.64% 0.29% -0.02% 0.02% -0.71% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.52 2.66 3.73 2.91 1.65 2.68 2.96 -10.18%
EPS 0.10 0.08 0.27 0.12 -0.01 0.01 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4345 0.4365 0.429 0.4148 0.43 0.437 0.4366 -0.32%
Adjusted Per Share Value based on latest NOSH - 700,833
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.01 2.13 2.98 2.31 1.92 1.91 2.41 -11.40%
EPS 0.08 0.07 0.22 0.10 -0.01 0.01 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.348 0.3496 0.3437 0.3287 0.5007 0.3113 0.3551 -1.33%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.09 0.09 0.09 0.09 0.11 0.12 0.12 -
P/RPS 3.58 3.39 2.42 3.09 6.66 4.49 4.05 -7.90%
P/EPS 92.94 107.51 32.89 75.00 -1,100.00 1,200.00 -38.62 -
EY 1.08 0.93 3.04 1.33 -0.09 0.08 -2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.21 0.22 0.26 0.27 0.27 -15.43%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 28/05/12 22/02/12 21/11/11 18/08/11 24/05/11 28/02/11 -
Price 0.09 0.09 0.10 0.09 0.09 0.12 0.13 -
P/RPS 3.58 3.39 2.68 3.09 5.45 4.49 4.39 -12.72%
P/EPS 92.94 107.51 36.54 75.00 -900.00 1,200.00 -41.84 -
EY 1.08 0.93 2.74 1.33 -0.11 0.08 -2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.23 0.22 0.21 0.27 0.30 -21.17%

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