[PMCORP] QoQ TTM 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- -117.63%
YoY- -112.36%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 72,790 69,966 70,800 72,314 74,724 78,372 80,793 -6.73%
PBT 3,596 1,276 2,292 -3,630 20,241 20,307 19,111 -67.26%
Tax -981 -787 -825 112 -281 -444 -506 55.67%
NP 2,615 489 1,467 -3,518 19,960 19,863 18,605 -73.06%
-
NP to SH 2,615 489 1,467 -3,518 19,960 19,863 18,605 -73.06%
-
Tax Rate 27.28% 61.68% 35.99% - 1.39% 2.19% 2.65% -
Total Cost 70,175 69,477 69,333 75,832 54,764 58,509 62,188 8.41%
-
Net Worth 347,634 350,869 322,205 353,773 350,089 345,839 342,540 0.99%
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 347,634 350,869 322,205 353,773 350,089 345,839 342,540 0.99%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
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 3.59% 0.70% 2.07% -4.86% 26.71% 25.34% 23.03% -
ROE 0.75% 0.14% 0.46% -0.99% 5.70% 5.74% 5.43% -
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 10.44 9.88 10.89 10.21 10.55 11.06 11.47 -6.09%
EPS 0.37 0.07 0.23 -0.50 2.82 2.80 2.64 -73.11%
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 8.27 7.95 8.05 8.22 8.49 8.91 9.18 -6.74%
EPS 0.30 0.06 0.17 -0.40 2.27 2.26 2.11 -72.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3952 0.3989 0.3663 0.4022 0.398 0.3931 0.3894 0.99%
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 1.77 2.43 3.08 2.99 2.09 1.94 1.92 -5.29%
P/EPS 49.35 347.68 148.43 -61.42 7.81 7.67 8.33 228.48%
EY 2.03 0.29 0.67 -1.63 12.81 13.04 12.01 -69.52%
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 1.82 2.02 2.43 2.25 2.46 2.03 2.18 -11.36%
P/EPS 50.68 289.73 117.42 -46.31 9.23 8.02 9.46 207.11%
EY 1.97 0.35 0.85 -2.16 10.84 12.46 10.57 -67.47%
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