[PMCORP] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
19-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5286.11%
YoY- 727.16%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 31,414 17,193 80,793 56,390 37,483 19,614 85,611 -48.83%
PBT 1,965 1,937 19,111 23,872 835 741 8,685 -62.97%
Tax -178 -256 -506 -604 -403 -318 -687 -59.45%
NP 1,787 1,681 18,605 23,268 432 423 7,998 -63.27%
-
NP to SH 1,787 1,681 18,605 23,268 432 423 7,998 -63.27%
-
Tax Rate 9.06% 13.22% 2.65% 2.53% 48.26% 42.91% 7.91% -
Total Cost 29,627 15,512 62,188 33,122 37,051 19,191 77,613 -47.47%
-
Net Worth 350,089 345,839 344,453 336,134 313,253 311,765 315,236 7.26%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 350,089 345,839 344,453 336,134 313,253 311,765 315,236 7.26%
NOSH 773,357 773,357 708,022 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.69% 9.78% 23.03% 41.26% 1.15% 2.16% 9.34% -
ROE 0.51% 0.49% 5.40% 6.92% 0.14% 0.14% 2.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.43 2.43 11.41 7.96 5.29 2.77 12.09 -48.88%
EPS 0.25 0.24 2.63 3.28 0.06 0.06 1.13 -63.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4942 0.4882 0.4865 0.4745 0.4422 0.4401 0.445 7.26%
Adjusted Per Share Value based on latest NOSH - 773,357
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.55 1.94 9.13 6.38 4.24 2.22 9.68 -48.85%
EPS 0.20 0.19 2.10 2.63 0.05 0.05 0.90 -63.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3958 0.391 0.3894 0.38 0.3542 0.3525 0.3564 7.26%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.22 0.215 0.22 0.18 0.135 0.10 0.10 -
P/RPS 4.96 8.86 1.93 2.26 2.55 3.61 0.83 230.38%
P/EPS 87.21 90.60 8.37 5.48 221.37 167.47 8.86 361.21%
EY 1.15 1.10 11.94 18.25 0.45 0.60 11.29 -78.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.45 0.38 0.31 0.23 0.22 61.34%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 26/05/14 21/02/14 19/11/13 22/08/13 27/05/13 26/02/13 -
Price 0.26 0.225 0.25 0.27 0.145 0.17 0.095 -
P/RPS 5.86 9.27 2.19 3.39 2.74 6.14 0.79 281.74%
P/EPS 103.07 94.82 9.51 8.22 237.77 284.70 8.41 434.01%
EY 0.97 1.05 10.51 12.17 0.42 0.35 11.88 -81.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.51 0.57 0.33 0.39 0.21 85.68%

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