[PMCORP] QoQ TTM Result on 31-Mar-2015

Stock
[PMCORP] PAN MALAYSIA CORPORATION BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- -66.67%
YoY- -97.54%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 75,117 73,085 72,790 69,966 70,800 72,314 74,724 0.34%
PBT 9,477 10,285 3,596 1,276 2,292 -3,630 20,241 -39.62%
Tax -1,324 -1,640 -981 -787 -825 112 -281 180.26%
NP 8,153 8,645 2,615 489 1,467 -3,518 19,960 -44.85%
-
NP to SH 8,153 8,645 2,615 489 1,467 -3,518 19,960 -44.85%
-
Tax Rate 13.97% 15.95% 27.28% 61.68% 35.99% - 1.39% -
Total Cost 66,964 64,440 70,175 69,477 69,333 75,832 54,764 14.30%
-
Net Worth 359,582 358,944 347,634 350,869 322,205 353,773 350,089 1.79%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 359,582 358,944 347,634 350,869 322,205 353,773 350,089 1.79%
NOSH 773,357 773,357 773,357 773,357 773,357 773,357 773,357 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.85% 11.83% 3.59% 0.70% 2.07% -4.86% 26.71% -
ROE 2.27% 2.41% 0.75% 0.14% 0.46% -0.99% 5.70% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 10.60 10.32 10.44 9.88 10.89 10.21 10.55 0.31%
EPS 1.15 1.22 0.37 0.07 0.23 -0.50 2.82 -44.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5076 0.5067 0.4984 0.4953 0.4957 0.4994 0.4942 1.79%
Adjusted Per Share Value based on latest NOSH - 773,357
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.49 8.26 8.23 7.91 8.00 8.18 8.45 0.31%
EPS 0.92 0.98 0.30 0.06 0.17 -0.40 2.26 -44.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4065 0.4058 0.393 0.3967 0.3643 0.40 0.3958 1.78%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.255 0.195 0.185 0.24 0.335 0.305 0.22 -
P/RPS 2.40 1.89 1.77 2.43 3.08 2.99 2.09 9.63%
P/EPS 22.16 15.98 49.35 347.68 148.43 -61.42 7.81 100.04%
EY 4.51 6.26 2.03 0.29 0.67 -1.63 12.81 -50.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.37 0.48 0.68 0.61 0.45 7.25%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 19/11/15 19/08/15 25/05/15 23/02/15 19/11/14 26/08/14 -
Price 0.30 0.205 0.19 0.20 0.265 0.23 0.26 -
P/RPS 2.83 1.99 1.82 2.02 2.43 2.25 2.46 9.76%
P/EPS 26.07 16.80 50.68 289.73 117.42 -46.31 9.23 99.43%
EY 3.84 5.95 1.97 0.35 0.85 -2.16 10.84 -49.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.40 0.38 0.40 0.53 0.46 0.53 7.39%

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