[PMCORP] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 102.82%
YoY- 101.75%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 26,399 20,418 17,007 16,853 21,288 19,108 16,436 37.03%
PBT 2,813 1,292 -303 -147 -2,045 4,524 -3,394 -
Tax -801 -420 178 203 -187 -89 214 -
NP 2,012 872 -125 56 -2,232 4,435 -3,180 -
-
NP to SH 1,939 841 -103 63 -2,235 4,424 -3,061 -
-
Tax Rate 28.47% 32.51% - - - 1.97% - -
Total Cost 24,387 19,546 17,132 16,797 23,520 14,673 19,616 15.57%
-
Net Worth 303,988 290,705 442,900 275,310 314,040 336,580 329,093 -5.13%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 303,988 290,705 442,900 275,310 314,040 336,580 329,093 -5.13%
NOSH 773,357 700,833 1,030,000 630,000 719,285 713,548 711,860 5.66%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.62% 4.27% -0.73% 0.33% -10.48% 23.21% -19.35% -
ROE 0.64% 0.29% -0.02% 0.02% -0.71% 1.31% -0.93% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.73 2.91 1.65 2.68 2.96 2.68 2.31 37.51%
EPS 0.27 0.12 -0.01 0.01 -0.32 0.62 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.429 0.4148 0.43 0.437 0.4366 0.4717 0.4623 -4.84%
Adjusted Per Share Value based on latest NOSH - 630,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.98 2.31 1.92 1.91 2.41 2.16 1.86 36.80%
EPS 0.22 0.10 -0.01 0.01 -0.25 0.50 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3437 0.3287 0.5007 0.3113 0.3551 0.3805 0.3721 -5.14%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.09 0.09 0.11 0.12 0.12 0.12 0.12 -
P/RPS 2.42 3.09 6.66 4.49 4.05 4.48 5.20 -39.86%
P/EPS 32.89 75.00 -1,100.00 1,200.00 -38.62 19.35 -27.91 -
EY 3.04 1.33 -0.09 0.08 -2.59 5.17 -3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.26 0.27 0.27 0.25 0.26 -13.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 21/11/11 18/08/11 24/05/11 28/02/11 29/11/10 16/08/10 -
Price 0.10 0.09 0.09 0.12 0.13 0.13 0.13 -
P/RPS 2.68 3.09 5.45 4.49 4.39 4.85 5.63 -38.95%
P/EPS 36.54 75.00 -900.00 1,200.00 -41.84 20.97 -30.23 -
EY 2.74 1.33 -0.11 0.08 -2.39 4.77 -3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.21 0.27 0.30 0.28 0.28 -12.25%

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