[PMCORP] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -48.94%
YoY- -66.22%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 79,472 66,808 62,828 74,966 73,274 67,720 76,350 0.61%
PBT 2,242 6,538 3,930 1,670 2,342 -900 -12,780 -
Tax -796 -668 -356 -806 216 762 -388 11.67%
NP 1,446 5,870 3,574 864 2,558 -138 -13,168 -
-
NP to SH 1,446 5,870 3,574 864 2,558 -80 -13,316 -
-
Tax Rate 35.50% 10.22% 9.06% 48.26% -9.22% - - -
Total Cost 78,026 60,938 59,254 74,102 70,716 67,858 89,518 -2.08%
-
Net Worth 315,449 356,781 350,089 313,253 307,798 172,000 327,446 -0.57%
Dividend
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 315,449 356,781 350,089 313,253 307,798 172,000 327,446 -0.57%
NOSH 773,357 715,853 773,357 773,357 773,357 400,000 708,297 1.35%
Ratio Analysis
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.82% 8.79% 5.69% 1.15% 3.49% -0.20% -17.25% -
ROE 0.46% 1.65% 1.02% 0.28% 0.83% -0.05% -4.07% -
Per Share
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.22 9.33 8.87 10.58 10.34 16.93 10.78 0.61%
EPS 0.20 0.82 0.50 0.12 0.36 -0.02 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4453 0.4984 0.4942 0.4422 0.4345 0.43 0.4623 -0.57%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.99 7.55 7.10 8.48 8.28 7.66 8.63 0.62%
EPS 0.16 0.66 0.40 0.10 0.29 -0.01 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3566 0.4034 0.3958 0.3542 0.348 0.1945 0.3702 -0.57%
Price Multiplier on Financial Quarter End Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.155 0.185 0.22 0.135 0.09 0.11 0.12 -
P/RPS 1.38 1.98 2.48 1.28 0.87 0.65 1.11 3.40%
P/EPS 75.93 22.56 43.61 110.69 24.92 -550.00 -6.38 -
EY 1.32 4.43 2.29 0.90 4.01 -0.18 -15.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.45 0.31 0.21 0.26 0.26 4.67%
Price Multiplier on Announcement Date
31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/02/17 19/08/15 26/08/14 22/08/13 23/08/12 18/08/11 16/08/10 -
Price 0.17 0.19 0.26 0.145 0.09 0.09 0.13 -
P/RPS 1.52 2.04 2.93 1.37 0.87 0.53 1.21 3.56%
P/EPS 83.28 23.17 51.53 118.89 24.92 -450.00 -6.91 -
EY 1.20 4.32 1.94 0.84 4.01 -0.22 -14.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.53 0.33 0.21 0.21 0.28 4.80%

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