[PMCORP] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 238.01%
YoY- 167.41%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 17,188 15,659 24,403 27,170 26,399 21,288 21,358 -2.85%
PBT -15,506 10,366 -4,761 5,582 2,813 -2,045 -3,901 20.19%
Tax -15 -838 98 -397 -801 -187 119 -
NP -15,521 9,528 -4,663 5,185 2,012 -2,232 -3,782 20.71%
-
NP to SH -15,521 9,528 -4,663 5,185 1,939 -2,235 -3,837 20.47%
-
Tax Rate - 8.08% - 7.11% 28.47% - - -
Total Cost 32,709 6,131 29,066 21,985 24,387 23,520 25,140 3.57%
-
Net Worth 302,556 311,943 342,540 315,236 303,988 314,040 322,236 -0.83%
Dividend
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 302,556 311,943 342,540 315,236 303,988 314,040 322,236 -0.83%
NOSH 773,357 706,714 704,090 773,357 773,357 719,285 710,555 1.13%
Ratio Analysis
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -90.30% 60.85% -19.11% 19.08% 7.62% -10.48% -17.71% -
ROE -5.13% 3.05% -1.36% 1.64% 0.64% -0.71% -1.19% -
Per Share
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2.43 2.22 3.47 3.84 3.73 2.96 3.01 -2.81%
EPS -2.19 1.35 -0.66 0.73 0.27 -0.32 -0.54 20.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4271 0.4414 0.4865 0.445 0.429 0.4366 0.4535 -0.79%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 1.94 1.77 2.76 3.07 2.98 2.41 2.41 -2.85%
EPS -1.75 1.08 -0.53 0.59 0.22 -0.25 -0.43 20.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3421 0.3527 0.3873 0.3564 0.3437 0.3551 0.3643 -0.83%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/17 30/06/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.19 0.165 0.22 0.10 0.09 0.12 0.13 -
P/RPS 7.83 7.45 6.35 2.61 2.42 4.05 4.32 8.25%
P/EPS -8.67 12.24 -33.22 13.66 32.89 -38.62 -24.07 -12.72%
EY -11.53 8.17 -3.01 7.32 3.04 -2.59 -4.15 14.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.45 0.22 0.21 0.27 0.29 5.71%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/08/17 29/08/16 21/02/14 26/02/13 22/02/12 28/02/11 23/02/10 -
Price 0.175 0.155 0.25 0.095 0.10 0.13 0.13 -
P/RPS 7.21 7.00 7.21 2.48 2.68 4.39 4.32 7.06%
P/EPS -7.99 11.50 -37.75 12.98 36.54 -41.84 -24.07 -13.67%
EY -12.52 8.70 -2.65 7.70 2.74 -2.39 -4.15 15.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.51 0.21 0.23 0.30 0.29 4.72%

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