[PMCORP] QoQ Quarter Result on 31-Dec-2014

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- 150.16%
YoY- 106.91%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 16,792 17,045 16,359 22,889 16,497 14,221 17,193 -1.55%
PBT 5,855 2,348 921 1,161 -834 28 1,937 108.91%
Tax -467 -116 -218 -839 192 78 -256 49.24%
NP 5,388 2,232 703 322 -642 106 1,681 117.23%
-
NP to SH 5,388 2,232 703 322 -642 106 1,681 117.23%
-
Tax Rate 7.98% 4.94% 23.67% 72.27% - -278.57% 13.22% -
Total Cost 11,404 14,813 15,656 22,567 17,139 14,115 15,512 -18.52%
-
Net Worth 358,944 353,065 350,869 322,205 353,773 350,089 345,839 2.50%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 358,944 353,065 350,869 322,205 353,773 350,089 345,839 2.50%
NOSH 773,357 773,357 773,357 650,000 773,357 773,357 773,357 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 32.09% 13.09% 4.30% 1.41% -3.89% 0.75% 9.78% -
ROE 1.50% 0.63% 0.20% 0.10% -0.18% 0.03% 0.49% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2.37 2.41 2.31 3.52 2.33 2.01 2.43 -1.65%
EPS 0.76 0.32 0.10 0.05 -0.09 0.01 0.24 115.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5067 0.4984 0.4953 0.4957 0.4994 0.4942 0.4882 2.50%
Adjusted Per Share Value based on latest NOSH - 650,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.90 1.93 1.85 2.59 1.87 1.61 1.94 -1.37%
EPS 0.61 0.25 0.08 0.04 -0.07 0.01 0.19 117.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4058 0.3992 0.3967 0.3643 0.40 0.3958 0.391 2.50%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.195 0.185 0.24 0.335 0.305 0.22 0.215 -
P/RPS 8.23 7.69 10.39 9.51 13.10 10.96 8.86 -4.79%
P/EPS 25.64 58.72 241.84 676.24 -336.54 1,470.26 90.60 -56.86%
EY 3.90 1.70 0.41 0.15 -0.30 0.07 1.10 132.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.48 0.68 0.61 0.45 0.44 -9.30%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 19/08/15 25/05/15 23/02/15 19/11/14 26/08/14 26/05/14 -
Price 0.205 0.19 0.20 0.265 0.23 0.26 0.225 -
P/RPS 8.65 7.90 8.66 7.53 9.88 12.95 9.27 -4.50%
P/EPS 26.95 60.30 201.54 534.94 -253.79 1,737.58 94.82 -56.73%
EY 3.71 1.66 0.50 0.19 -0.39 0.06 1.05 131.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.40 0.53 0.46 0.53 0.46 -8.88%

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