[PMCORP] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 51.58%
YoY- 65.81%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 83,560 84,840 75,566 78,641 77,089 138,027 151,239 -9.40%
PBT 29,454 5,916 -1,203 -5,767 -15,247 -375 -43,035 -
Tax -1,001 -1,091 -226 -164 -1,227 -1,739 8,055 -
NP 28,453 4,825 -1,429 -5,931 -16,474 -2,114 -34,980 -
-
NP to SH 28,453 4,752 -1,434 -6,071 -17,759 -2,726 -35,916 -
-
Tax Rate 3.40% 18.44% - - - - - -
Total Cost 55,107 80,015 76,995 84,572 93,563 140,141 186,219 -18.35%
-
Net Worth 336,134 307,585 290,705 336,580 323,921 346,055 349,520 -0.64%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 336,134 307,585 290,705 336,580 323,921 346,055 349,520 -0.64%
NOSH 773,357 773,357 700,833 713,548 704,482 712,195 729,230 0.98%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 34.05% 5.69% -1.89% -7.54% -21.37% -1.53% -23.13% -
ROE 8.46% 1.54% -0.49% -1.80% -5.48% -0.79% -10.28% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.80 11.98 10.78 11.02 10.94 19.38 20.74 -8.96%
EPS 4.02 0.67 -0.20 -0.85 -2.52 -0.38 -4.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4745 0.4342 0.4148 0.4717 0.4598 0.4859 0.4793 -0.16%
Adjusted Per Share Value based on latest NOSH - 713,548
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.45 9.59 8.54 8.89 8.72 15.61 17.10 -9.40%
EPS 3.22 0.54 -0.16 -0.69 -2.01 -0.31 -4.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.3478 0.3287 0.3805 0.3662 0.3913 0.3952 -0.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.18 0.09 0.09 0.12 0.12 0.17 0.25 -
P/RPS 1.53 0.75 0.83 1.09 1.10 0.88 1.21 3.98%
P/EPS 4.48 13.42 -43.99 -14.10 -4.76 -44.41 -5.08 -
EY 22.31 7.45 -2.27 -7.09 -21.01 -2.25 -19.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.21 0.22 0.25 0.26 0.35 0.52 -5.08%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 19/11/13 22/11/12 21/11/11 29/11/10 19/11/09 18/11/08 21/11/07 -
Price 0.27 0.09 0.09 0.13 0.14 0.11 0.25 -
P/RPS 2.29 0.75 0.83 1.18 1.28 0.57 1.21 11.20%
P/EPS 6.72 13.42 -43.99 -15.28 -5.55 -28.74 -5.08 -
EY 14.88 7.45 -2.27 -6.54 -18.01 -3.48 -19.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.21 0.22 0.28 0.30 0.23 0.52 1.54%

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