[PMCORP] YoY 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
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 16,792 17,193 19,614 18,820 16,853 21,739 17,971 -1.03%
PBT 5,855 1,937 741 703 -147 -2,996 2,858 11.65%
Tax -467 -256 -318 -110 203 -408 -353 4.39%
NP 5,388 1,681 423 593 56 -3,404 2,505 12.49%
-
NP to SH 5,388 1,681 423 593 63 -3,597 2,351 13.59%
-
Tax Rate 7.98% 13.22% 42.91% 15.65% - - 12.35% -
Total Cost 11,404 15,512 19,191 18,227 16,797 25,143 15,466 -4.57%
-
Net Worth 358,944 345,839 311,765 309,215 275,310 326,339 326,219 1.48%
Dividend
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 358,944 345,839 311,765 309,215 275,310 326,339 326,219 1.48%
NOSH 773,357 773,357 773,357 773,357 630,000 705,294 712,424 1.26%
Ratio Analysis
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 32.09% 9.78% 2.16% 3.15% 0.33% -15.66% 13.94% -
ROE 1.50% 0.49% 0.14% 0.19% 0.02% -1.10% 0.72% -
Per Share
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 2.37 2.43 2.77 2.66 2.68 3.08 2.52 -0.93%
EPS 0.76 0.24 0.06 0.08 0.01 -0.51 0.33 13.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5067 0.4882 0.4401 0.4365 0.437 0.4627 0.4579 1.56%
Adjusted Per Share Value based on latest NOSH - 773,357
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1.90 1.94 2.22 2.13 1.91 2.46 2.03 -1.01%
EPS 0.61 0.19 0.05 0.07 0.01 -0.41 0.27 13.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4058 0.391 0.3525 0.3496 0.3113 0.369 0.3688 1.48%
Price Multiplier on Financial Quarter End Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.195 0.215 0.10 0.09 0.12 0.14 0.09 -
P/RPS 8.23 8.86 3.61 3.39 4.49 4.54 3.57 13.70%
P/EPS 25.64 90.60 167.47 107.51 1,200.00 -27.45 27.27 -0.94%
EY 3.90 1.10 0.60 0.93 0.08 -3.64 3.67 0.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.23 0.21 0.27 0.30 0.20 10.37%
Price Multiplier on Announcement Date
30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 19/11/15 26/05/14 27/05/13 28/05/12 24/05/11 25/05/10 26/05/09 -
Price 0.205 0.225 0.17 0.09 0.12 0.12 0.16 -
P/RPS 8.65 9.27 6.14 3.39 4.49 3.89 6.34 4.89%
P/EPS 26.95 94.82 284.70 107.51 1,200.00 -23.53 48.48 -8.63%
EY 3.71 1.05 0.35 0.93 0.08 -4.25 2.06 9.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.39 0.21 0.27 0.26 0.35 2.07%

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