[PMCORP] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -69.42%
YoY- 841.27%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 27,170 21,804 17,817 18,820 26,399 20,418 17,007 36.46%
PBT 5,582 1,932 468 703 2,813 1,292 -303 -
Tax -397 -398 218 -110 -801 -420 178 -
NP 5,185 1,534 686 593 2,012 872 -125 -
-
NP to SH 5,185 1,534 686 593 1,939 841 -103 -
-
Tax Rate 7.11% 20.60% -46.58% 15.65% 28.47% 32.51% - -
Total Cost 21,985 20,270 17,131 18,227 24,387 19,546 17,132 18.00%
-
Net Worth 315,236 307,585 307,798 309,215 303,988 290,705 442,900 -20.20%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 315,236 307,585 307,798 309,215 303,988 290,705 442,900 -20.20%
NOSH 773,357 773,357 773,357 773,357 773,357 700,833 1,030,000 -17.31%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 19.08% 7.04% 3.85% 3.15% 7.62% 4.27% -0.73% -
ROE 1.64% 0.50% 0.22% 0.19% 0.64% 0.29% -0.02% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.84 3.08 2.52 2.66 3.73 2.91 1.65 75.16%
EPS 0.73 0.22 0.10 0.08 0.27 0.12 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.445 0.4342 0.4345 0.4365 0.429 0.4148 0.43 2.30%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.07 2.47 2.01 2.13 2.98 2.31 1.92 36.54%
EPS 0.59 0.17 0.08 0.07 0.22 0.10 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3564 0.3478 0.348 0.3496 0.3437 0.3287 0.5007 -20.19%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.09 0.09 0.09 0.09 0.09 0.11 -
P/RPS 2.61 2.92 3.58 3.39 2.42 3.09 6.66 -46.29%
P/EPS 13.66 41.56 92.94 107.51 32.89 75.00 -1,100.00 -
EY 7.32 2.41 1.08 0.93 3.04 1.33 -0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.21 0.21 0.21 0.22 0.26 -10.49%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 22/11/12 23/08/12 28/05/12 22/02/12 21/11/11 18/08/11 -
Price 0.095 0.09 0.09 0.09 0.10 0.09 0.09 -
P/RPS 2.48 2.92 3.58 3.39 2.68 3.09 5.45 -40.69%
P/EPS 12.98 41.56 92.94 107.51 36.54 75.00 -900.00 -
EY 7.70 2.41 1.08 0.93 2.74 1.33 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.21 0.21 0.23 0.22 0.21 0.00%

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