Highlights

[PMCORP] QoQ Quarter Result on 2011-06-30 [#2]

Stock [PMCORP]: PAN MALAYSIA CORP BHD
Announcement Date 18-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -263.49%    YoY -     96.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 18,820 26,399 20,418 17,007 16,853 21,288 19,108 -1.01%
  QoQ % -28.71% 29.29% 20.06% 0.91% -20.83% 11.41% -
  Horiz. % 98.49% 138.16% 106.86% 89.00% 88.20% 111.41% 100.00%
PBT 703 2,813 1,292 -303 -147 -2,045 4,524 -71.06%
  QoQ % -75.01% 117.72% 526.40% -106.12% 92.81% -145.20% -
  Horiz. % 15.54% 62.18% 28.56% -6.70% -3.25% -45.20% 100.00%
Tax -110 -801 -420 178 203 -187 -89 15.15%
  QoQ % 86.27% -90.71% -335.96% -12.32% 208.56% -110.11% -
  Horiz. % 123.60% 900.00% 471.91% -200.00% -228.09% 210.11% 100.00%
NP 593 2,012 872 -125 56 -2,232 4,435 -73.82%
  QoQ % -70.53% 130.73% 797.60% -323.21% 102.51% -150.33% -
  Horiz. % 13.37% 45.37% 19.66% -2.82% 1.26% -50.33% 100.00%
NP to SH 593 1,939 841 -103 63 -2,235 4,424 -73.78%
  QoQ % -69.42% 130.56% 916.50% -263.49% 102.82% -150.52% -
  Horiz. % 13.40% 43.83% 19.01% -2.33% 1.42% -50.52% 100.00%
Tax Rate 15.65 % 28.47 % 32.51 % - % - % - % 1.97 % 297.64%
  QoQ % -45.03% -12.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 794.42% 1,445.18% 1,650.25% 0.00% 0.00% 0.00% 100.00%
Total Cost 18,227 24,387 19,546 17,132 16,797 23,520 14,673 15.54%
  QoQ % -25.26% 24.77% 14.09% 1.99% -28.58% 60.29% -
  Horiz. % 124.22% 166.20% 133.21% 116.76% 114.48% 160.29% 100.00%
Net Worth 309,215 303,988 290,705 442,900 275,310 314,040 336,580 -5.49%
  QoQ % 1.72% 4.57% -34.36% 60.87% -12.33% -6.70% -
  Horiz. % 91.87% 90.32% 86.37% 131.59% 81.80% 93.30% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 309,215 303,988 290,705 442,900 275,310 314,040 336,580 -5.49%
  QoQ % 1.72% 4.57% -34.36% 60.87% -12.33% -6.70% -
  Horiz. % 91.87% 90.32% 86.37% 131.59% 81.80% 93.30% 100.00%
NOSH 708,397 708,597 700,833 1,030,000 630,000 719,285 713,548 -0.48%
  QoQ % -0.03% 1.11% -31.96% 63.49% -12.41% 0.80% -
  Horiz. % 99.28% 99.31% 98.22% 144.35% 88.29% 100.80% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.15 % 7.62 % 4.27 % -0.73 % 0.33 % -10.48 % 23.21 % -73.56%
  QoQ % -58.66% 78.45% 684.93% -321.21% 103.15% -145.15% -
  Horiz. % 13.57% 32.83% 18.40% -3.15% 1.42% -45.15% 100.00%
ROE 0.19 % 0.64 % 0.29 % -0.02 % 0.02 % -0.71 % 1.31 % -72.36%
  QoQ % -70.31% 120.69% 1,550.00% -200.00% 102.82% -154.20% -
  Horiz. % 14.50% 48.85% 22.14% -1.53% 1.53% -54.20% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.66 3.73 2.91 1.65 2.68 2.96 2.68 -0.50%
  QoQ % -28.69% 28.18% 76.36% -38.43% -9.46% 10.45% -
  Horiz. % 99.25% 139.18% 108.58% 61.57% 100.00% 110.45% 100.00%
EPS 0.08 0.27 0.12 -0.01 0.01 -0.32 0.62 -74.43%
  QoQ % -70.37% 125.00% 1,300.00% -200.00% 103.12% -151.61% -
  Horiz. % 12.90% 43.55% 19.35% -1.61% 1.61% -51.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4365 0.4290 0.4148 0.4300 0.4370 0.4366 0.4717 -5.03%
  QoQ % 1.75% 3.42% -3.53% -1.60% 0.09% -7.44% -
  Horiz. % 92.54% 90.95% 87.94% 91.16% 92.64% 92.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 773,357
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.43 3.41 2.64 2.20 2.18 2.75 2.47 -1.08%
  QoQ % -28.74% 29.17% 20.00% 0.92% -20.73% 11.34% -
  Horiz. % 98.38% 138.06% 106.88% 89.07% 88.26% 111.34% 100.00%
EPS 0.08 0.25 0.11 -0.01 0.01 -0.29 0.57 -72.96%
  QoQ % -68.00% 127.27% 1,200.00% -200.00% 103.45% -150.88% -
  Horiz. % 14.04% 43.86% 19.30% -1.75% 1.75% -50.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3998 0.3931 0.3759 0.5727 0.3560 0.4061 0.4352 -5.49%
  QoQ % 1.70% 4.58% -34.36% 60.87% -12.34% -6.69% -
  Horiz. % 91.87% 90.33% 86.37% 131.59% 81.80% 93.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.0900 0.0900 0.0900 0.1100 0.1200 0.1200 0.1200 -
P/RPS 3.39 2.42 3.09 6.66 4.49 4.05 4.48 -16.95%
  QoQ % 40.08% -21.68% -53.60% 48.33% 10.86% -9.60% -
  Horiz. % 75.67% 54.02% 68.97% 148.66% 100.22% 90.40% 100.00%
P/EPS 107.51 32.89 75.00 -1,100.00 1,200.00 -38.62 19.35 213.37%
  QoQ % 226.88% -56.15% 106.82% -191.67% 3,207.20% -299.59% -
  Horiz. % 555.61% 169.97% 387.60% -5,684.75% 6,201.55% -199.59% 100.00%
EY 0.93 3.04 1.33 -0.09 0.08 -2.59 5.17 -68.10%
  QoQ % -69.41% 128.57% 1,577.78% -212.50% 103.09% -150.10% -
  Horiz. % 17.99% 58.80% 25.73% -1.74% 1.55% -50.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.21 0.21 0.22 0.26 0.27 0.27 0.25 -10.96%
  QoQ % 0.00% -4.55% -15.38% -3.70% 0.00% 8.00% -
  Horiz. % 84.00% 84.00% 88.00% 104.00% 108.00% 108.00% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 22/02/12 21/11/11 18/08/11 24/05/11 28/02/11 29/11/10 -
Price 0.0900 0.1000 0.0900 0.0900 0.1200 0.1300 0.1300 -
P/RPS 3.39 2.68 3.09 5.45 4.49 4.39 4.85 -21.22%
  QoQ % 26.49% -13.27% -43.30% 21.38% 2.28% -9.48% -
  Horiz. % 69.90% 55.26% 63.71% 112.37% 92.58% 90.52% 100.00%
P/EPS 107.51 36.54 75.00 -900.00 1,200.00 -41.84 20.97 197.03%
  QoQ % 194.23% -51.28% 108.33% -175.00% 2,968.07% -299.52% -
  Horiz. % 512.68% 174.25% 357.65% -4,291.85% 5,722.46% -199.52% 100.00%
EY 0.93 2.74 1.33 -0.11 0.08 -2.39 4.77 -66.34%
  QoQ % -66.06% 106.02% 1,309.09% -237.50% 103.35% -150.10% -
  Horiz. % 19.50% 57.44% 27.88% -2.31% 1.68% -50.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.21 0.23 0.22 0.21 0.27 0.30 0.28 -17.44%
  QoQ % -8.70% 4.55% 4.76% -22.22% -10.00% 7.14% -
  Horiz. % 75.00% 82.14% 78.57% 75.00% 96.43% 107.14% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS