[PMCORP] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 7.84%
YoY- 3297.5%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 66,808 62,828 74,966 73,274 67,720 76,350 63,984 0.72%
PBT 6,538 3,930 1,670 2,342 -900 -12,780 10,948 -8.22%
Tax -668 -356 -806 216 762 -388 -1,156 -8.73%
NP 5,870 3,574 864 2,558 -138 -13,168 9,792 -8.17%
-
NP to SH 5,870 3,574 864 2,558 -80 -13,316 9,388 -7.52%
-
Tax Rate 10.22% 9.06% 48.26% -9.22% - - 10.56% -
Total Cost 60,938 59,254 74,102 70,716 67,858 89,518 54,192 1.97%
-
Net Worth 356,781 350,089 313,253 307,798 172,000 327,446 328,793 1.37%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 356,781 350,089 313,253 307,798 172,000 327,446 328,793 1.37%
NOSH 715,853 773,357 773,357 773,357 400,000 708,297 711,212 0.10%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.79% 5.69% 1.15% 3.49% -0.20% -17.25% 15.30% -
ROE 1.65% 1.02% 0.28% 0.83% -0.05% -4.07% 2.86% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 9.33 8.87 10.58 10.34 16.93 10.78 9.00 0.60%
EPS 0.82 0.50 0.12 0.36 -0.02 -1.88 1.32 -7.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4984 0.4942 0.4422 0.4345 0.43 0.4623 0.4623 1.26%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.59 7.14 8.52 8.33 7.70 8.68 7.27 0.72%
EPS 0.67 0.41 0.10 0.29 -0.01 -1.51 1.07 -7.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4056 0.398 0.3561 0.3499 0.1955 0.3722 0.3738 1.36%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.185 0.22 0.135 0.09 0.11 0.12 0.14 -
P/RPS 1.98 2.48 1.28 0.87 0.65 1.11 1.56 4.05%
P/EPS 22.56 43.61 110.69 24.92 -550.00 -6.38 10.61 13.39%
EY 4.43 2.29 0.90 4.01 -0.18 -15.67 9.43 -11.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.45 0.31 0.21 0.26 0.26 0.30 3.55%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 26/08/14 22/08/13 23/08/12 18/08/11 16/08/10 19/08/09 -
Price 0.19 0.26 0.145 0.09 0.09 0.13 0.14 -
P/RPS 2.04 2.93 1.37 0.87 0.53 1.21 1.56 4.57%
P/EPS 23.17 51.53 118.89 24.92 -450.00 -6.91 10.61 13.89%
EY 4.32 1.94 0.84 4.01 -0.22 -14.46 9.43 -12.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.53 0.33 0.21 0.21 0.28 0.30 4.01%

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