[PMCORP] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -46.85%
YoY- 313.66%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 82,246 79,472 66,808 62,828 74,966 73,274 67,720 3.03%
PBT -748 2,242 6,538 3,930 1,670 2,342 -900 -2.80%
Tax -1,740 -796 -668 -356 -806 216 762 -
NP -2,488 1,446 5,870 3,574 864 2,558 -138 55.93%
-
NP to SH -2,488 1,446 5,870 3,574 864 2,558 -80 69.55%
-
Tax Rate - 35.50% 10.22% 9.06% 48.26% -9.22% - -
Total Cost 84,734 78,026 60,938 59,254 74,102 70,716 67,858 3.47%
-
Net Worth 300,147 315,449 356,781 350,089 313,253 307,798 172,000 8.92%
Dividend
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 300,147 315,449 356,781 350,089 313,253 307,798 172,000 8.92%
NOSH 773,357 773,357 715,853 773,357 773,357 773,357 400,000 10.65%
Ratio Analysis
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -3.03% 1.82% 8.79% 5.69% 1.15% 3.49% -0.20% -
ROE -0.83% 0.46% 1.65% 1.02% 0.28% 0.83% -0.05% -
Per Share
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 11.61 11.22 9.33 8.87 10.58 10.34 16.93 -5.63%
EPS -0.36 0.20 0.82 0.50 0.12 0.36 -0.02 55.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4237 0.4453 0.4984 0.4942 0.4422 0.4345 0.43 -0.22%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 9.30 8.99 7.55 7.10 8.48 8.28 7.66 3.02%
EPS -0.28 0.16 0.66 0.40 0.10 0.29 -0.01 66.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3393 0.3566 0.4034 0.3958 0.3542 0.348 0.1945 8.92%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/12/17 30/12/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.18 0.155 0.185 0.22 0.135 0.09 0.11 -
P/RPS 1.55 1.38 1.98 2.48 1.28 0.87 0.65 14.28%
P/EPS -51.25 75.93 22.56 43.61 110.69 24.92 -550.00 -30.55%
EY -1.95 1.32 4.43 2.29 0.90 4.01 -0.18 44.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.37 0.45 0.31 0.21 0.26 7.64%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/02/18 16/02/17 19/08/15 26/08/14 22/08/13 23/08/12 18/08/11 -
Price 0.17 0.17 0.19 0.26 0.145 0.09 0.09 -
P/RPS 1.46 1.52 2.04 2.93 1.37 0.87 0.53 16.84%
P/EPS -48.40 83.28 23.17 51.53 118.89 24.92 -450.00 -29.00%
EY -2.07 1.20 4.32 1.94 0.84 4.01 -0.22 41.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.38 0.53 0.33 0.21 0.21 10.40%

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