[PMCORP] YoY Annualized 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- -78.84%
YoY- -28.67%
Quarter Report
Latest QR
Upcoming QR
PMCORP's Result
PMCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 73,056 0 68,772 78,456 75,280 67,412 86,956 -2.64%
PBT 6,032 0 7,748 2,964 2,812 -588 -11,984 -
Tax -760 0 -1,024 -1,272 -440 812 -1,632 -11.08%
NP 5,272 0 6,724 1,692 2,372 224 -13,616 -
-
NP to SH 5,272 0 6,724 1,692 2,372 252 -14,388 -
-
Tax Rate 12.60% - 13.22% 42.91% 15.65% - - -
Total Cost 67,784 0 62,048 76,764 72,908 67,188 100,572 -5.88%
-
Net Worth 319,557 360,449 345,839 311,765 309,215 275,310 326,339 -0.32%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 319,557 360,449 345,839 311,765 309,215 275,310 326,339 -0.32%
NOSH 773,357 711,367 773,357 773,357 773,357 630,000 705,294 1.42%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.22% 0.00% 9.78% 2.16% 3.15% 0.33% -15.66% -
ROE 1.65% 0.00% 1.94% 0.54% 0.77% 0.09% -4.41% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.31 0.00 9.71 11.08 10.63 10.70 12.33 -2.71%
EPS 0.76 0.00 0.96 0.24 0.32 0.04 -2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4511 0.5067 0.4882 0.4401 0.4365 0.437 0.4627 -0.38%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.26 0.00 7.78 8.87 8.51 7.62 9.83 -2.63%
EPS 0.60 0.00 0.76 0.19 0.27 0.03 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3613 0.4075 0.391 0.3525 0.3496 0.3113 0.369 -0.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.165 0.195 0.215 0.10 0.09 0.12 0.14 -
P/RPS 1.60 0.00 2.21 0.90 0.85 1.12 1.14 5.34%
P/EPS 22.17 0.00 22.65 41.87 26.88 300.00 -6.86 -
EY 4.51 0.00 4.41 2.39 3.72 0.33 -14.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.44 0.23 0.21 0.27 0.30 3.27%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/11/16 19/11/15 26/05/14 27/05/13 28/05/12 24/05/11 25/05/10 -
Price 0.17 0.205 0.225 0.17 0.09 0.12 0.12 -
P/RPS 1.65 0.00 2.32 1.53 0.85 1.12 0.97 8.50%
P/EPS 22.84 0.00 23.70 71.17 26.88 300.00 -5.88 -
EY 4.38 0.00 4.22 1.40 3.72 0.33 -17.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.46 0.39 0.21 0.27 0.26 6.00%

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