[PMCORP] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -91.84%
YoY- -28.67%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 24,403 18,907 17,869 19,614 27,170 21,804 17,817 23.26%
PBT -4,761 23,037 94 741 5,582 1,932 468 -
Tax 98 -201 -85 -318 -397 -398 218 -41.23%
NP -4,663 22,836 9 423 5,185 1,534 686 -
-
NP to SH -4,663 22,836 9 423 5,185 1,534 686 -
-
Tax Rate - 0.87% 90.43% 42.91% 7.11% 20.60% -46.58% -
Total Cost 29,066 -3,929 17,860 19,191 21,985 20,270 17,131 42.11%
-
Net Worth 342,540 336,134 313,253 311,765 315,236 307,585 307,798 7.36%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 342,540 336,134 313,253 311,765 315,236 307,585 307,798 7.36%
NOSH 704,090 773,357 773,357 773,357 773,357 773,357 773,357 -6.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -19.11% 120.78% 0.05% 2.16% 19.08% 7.04% 3.85% -
ROE -1.36% 6.79% 0.00% 0.14% 1.64% 0.50% 0.22% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.47 2.67 2.52 2.77 3.84 3.08 2.52 23.69%
EPS -0.66 3.22 0.00 0.06 0.73 0.22 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4865 0.4745 0.4422 0.4401 0.445 0.4342 0.4345 7.80%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.76 2.14 2.02 2.22 3.07 2.47 2.01 23.46%
EPS -0.53 2.58 0.00 0.05 0.59 0.17 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3873 0.38 0.3542 0.3525 0.3564 0.3478 0.348 7.37%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.22 0.18 0.135 0.10 0.10 0.09 0.09 -
P/RPS 6.35 6.74 5.35 3.61 2.61 2.92 3.58 46.37%
P/EPS -33.22 5.58 10,625.96 167.47 13.66 41.56 92.94 -
EY -3.01 17.91 0.01 0.60 7.32 2.41 1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.31 0.23 0.22 0.21 0.21 65.98%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 19/11/13 22/08/13 27/05/13 26/02/13 22/11/12 23/08/12 -
Price 0.25 0.27 0.145 0.17 0.095 0.09 0.09 -
P/RPS 7.21 10.12 5.75 6.14 2.48 2.92 3.58 59.27%
P/EPS -37.75 8.38 11,413.06 284.70 12.98 41.56 92.94 -
EY -2.65 11.94 0.01 0.35 7.70 2.41 1.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.33 0.39 0.21 0.21 0.21 80.38%

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